|
Market Closed -
Japan Exchange
10:30:00 15/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,010.00 JPY | -1.52% |
|
+0.55% | +10.38% |
| 10-01 | Tranche Update on Rasa Corporation's Equity Buyback Plan announced on August 7, 2026. | CI |
| 09-21 | Rasa Corporation(TSE:3023) added to S&P Global BMI Index | CI |
Company Valuation: Rasa Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 10,941 | 11,580 | 16,489 | 23,264 | 16,773 | 20,028 |
| Change | - | 5.84% | 42.39% | 41.09% | -27.9% | 19.4% |
| Enterprise Value (EV) 1 | 11,920 | 12,169 | 15,961 | 22,830 | 15,055 | 17,340 |
| Change | - | 2.09% | 31.16% | 43.04% | -34.05% | 15.18% |
| P/E | 7.09x | 5.75x | 7.89x | 11.6x | 7.8x | 8.47x |
| PBR | 0.62x | 0.6x | 0.81x | 1.08x | 0.73x | 0.85x |
| PEG | - | 0.2x | 1.28x | -3.56x | 1.16x | 0.5x |
| Capitalization / Revenue | 0.41x | 0.37x | 0.56x | 0.83x | 0.63x | 0.71x |
| EV / Revenue | 0.45x | 0.39x | 0.54x | 0.82x | 0.57x | 0.61x |
| EV / EBITDA | 4.9x | 4.34x | 5.16x | 8.39x | 5.41x | 5.52x |
| EV / EBIT | 5.44x | 4.77x | 5.59x | 9.14x | 5.95x | 5.86x |
| EV / FCF | 16x | 20.8x | 7.09x | 51.2x | 5.56x | 7.99x |
| FCF Yield | 6.26% | 4.81% | 14.1% | 1.95% | 18% | 12.5% |
| Dividend per Share 2 | 38 | 50 | 68 | 68 | 72 | 80 |
| Rate of return | 4.04% | 5.02% | 4.69% | 3.29% | 4.86% | 4.24% |
| EPS 2 | 132.8 | 173.2 | 183.9 | 177.9 | 189.9 | 223 |
| Distribution rate | 28.6% | 28.9% | 37% | 38.2% | 37.9% | 35.9% |
| Net sales 1 | 26,727 | 31,329 | 29,656 | 27,916 | 26,568 | 28,201 |
| EBITDA 1 | 2,435 | 2,801 | 3,094 | 2,722 | 2,783 | 3,143 |
| EBIT 1 | 2,191 | 2,552 | 2,854 | 2,498 | 2,532 | 2,959 |
| Net income 1 | 1,544 | 2,014 | 2,114 | 1,997 | 2,079 | 2,378 |
| Net Debt 1 | 979 | 589 | -528 | -434 | -1,718 | -2,688 |
| Reference price 2 | 941.00 | 996.00 | 1,451.00 | 2,068.00 | 1,482.00 | 1,889.00 |
| Nbr of stocks (in thousands) | 11,627 | 11,627 | 11,364 | 11,250 | 11,318 | 10,603 |
| Announcement Date | 27/08/21 | 28/06/22 | 28/06/23 | 25/06/24 | 24/06/25 | 24/06/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 135M | |
| 30.89x | 5.48x | 20.01x | 0.84% | 121B | |
| 34.65x | 5.47x | 20.75x | 1.55% | 97.11B | |
| 41.9x | 8.49x | 24.85x | -.--% | 60.88B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.67B | |
| 40.81x | 6.35x | 27.99x | 1.92% | 59.66B | |
| 28.3x | 5.24x | 18.36x | 2.12% | 36.71B | |
| 31.04x | 4.1x | 15.49x | 0.11% | 30.24B | |
| 20.82x | 1.78x | 12.83x | 2.26% | 30.29B | |
| 20.72x | 3.58x | 11.46x | 1.47% | 28.59B | |
| Average | 30.86x | 4.86x | 18.96x | 1.22% | 52.69B | |
| Weighted average by Cap. | 32.41x | 5.25x | 20.22x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3023 Stock
- Valuation Rasa Corporation
Select your edition
All financial news and data tailored to specific country editions
