Valuation RENOVA, Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 07/09/2026 +04			5-day change	1st Jan Change
899.00 ^JPY	+2.98%		-0.66%	+31.24%

08-18	Renova's Rating Upgraded on Stronger Cash Flow and Storage Battery Growth	MT
08-06	RENOVA, Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2026	2027	2028	2029
Market Cap ¹	134,452	156,557	98,081	75,747	81,289	-	-
Change	-	16.44%	-37.35%	-	7.32%	-	-
Enterprise Value (EV)	295,896	313,002	387,619	330,742	81,289	81,289	81,289
Change	-	5.78%	23.84%	-	-75.42%	0%	0%
P/E	84.7x	58.4x	11.1x	22.9x	22.5x	18.5x	15.6x
PBR	4.22x	3.65x	1.44x	0.62x	0.72x	0.67x	0.65x
PEG	-	0.9x	0x	-	2.48x	0.9x	0.8x
Capitalization / Revenue	4.6x	4.66x	2.19x	0.86x	0.86x	0.82x	0.8x
EV / Revenue	0x	0x	0x	0x	0.86x	0.82x	0.8x
EV / EBITDA	0x	0x	0x	0x	2.37x	2.14x	2.02x
EV / EBIT	0x	0x	0x	0x	7.05x	6.2x	5.76x
EV / FCF	-0x	0x	-0x	-	5.48x	5.94x	5.35x
FCF Yield	-4.74%	0.51%	-5.73%	-	18.2%	16.8%	18.7%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	20.25	34.07	112.3	36.59	39.91	48.5	57.46
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	29,207	33,581	44,748	87,622	94,769	98,585	101,324
EBITDA ¹	13,087	18,101	16,712	30,526	34,289	38,059	40,186
EBIT ¹	874	8,870	5,017	8,283	11,526	13,116	14,102
Net income ¹	1,581	2,678	8,857	3,308	3,611	4,389	5,197
Net Debt	161,444	156,445	289,538	254,995	-	-	-
Reference price ²	1,715.00	1,990.00	1,242.00	838.00	899.00	899.00	899.00
Nbr of stocks (in thousands)	78,397	78,672	78,970	90,390	90,422	-	-
Announcement Date	10/05/22	09/05/23	08/05/24	13/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RENOVA, INC.	21.88x	-	-	-	506M
GE VERNOVA INC.	30.64x	5.16x	37.56x	0.21%	251B
NEXTERA ENERGY	20.72x	9.04x	15.45x	2.95%	174B
IBERDROLA, S.A.	19.6x	4.05x	11.16x	3.65%	150B
CONSTELLATION ENERGY CORPORATION	23.53x	3.58x	14.55x	0.57%	106B
ENEL S.P.A.	12.5x	1.84x	6.53x	5.67%	105B
SOUTHERN COMPANY	19.71x	5.8x	12.72x	3.45%	101B
DUKE ENERGY CORPORATION	17.82x	5.54x	11.16x	3.62%	93.74B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.35x	5.13x	12.41x	3.09%	67.78B
DOMINION ENERGY, INC.	18.37x	6.21x	13.04x	4.06%	57.91B
Average	20.41x	5.15x	14.95x	3.03%	110.66B
Weighted average by Cap.	21.76x	5.30x	18.03x	2.62%