|
Market Closed -
Japan Exchange
10:30:00 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,710.50 JPY | +0.21% |
|
-4.36% | -12.84% |
| 08-12 | Resorttrust, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027 | CI |
| 03-13 | Resorttrust, Inc. Announces CEO Changes, Effective April 1, 2026 | CI |
Company Valuation: Resorttrust, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 222,172 | 224,499 | 279,928 | 307,396 | 368,517 | 362,515 | - | - |
| Change | - | 1.05% | 24.69% | 9.81% | 19.88% | -1.63% | - | - |
| Enterprise Value (EV) 1 | 242,100 | 233,765 | 251,998 | 281,147 | 320,061 | 320,492 | 316,182 | 305,720 |
| Change | - | -3.44% | 7.8% | 11.57% | 13.84% | 0.13% | -1.35% | -3.31% |
| P/E | 38.6x | 13.3x | 17.7x | 15.2x | 17.6x | 16.3x | 15.9x | 12.6x |
| PBR | 2.19x | 1.9x | 2.17x | 2.13x | 2.3x | 2.09x | 1.94x | 1.76x |
| PEG | - | 0x | -3.15x | 0.6x | 4.94x | 2.56x | 6.12x | 0.5x |
| Capitalization / Revenue | 1.41x | 1.32x | 1.39x | 1.23x | 1.4x | 1.4x | 1.32x | 1.13x |
| EV / Revenue | 1.53x | 1.38x | 1.25x | 1.13x | 1.22x | 1.23x | 1.15x | 0.96x |
| EV / EBITDA | 12.2x | 10.6x | 8.37x | 7.79x | 8.08x | 7.29x | 7.1x | 5.78x |
| EV / EBIT | 27.9x | 19.1x | 11.9x | 10.7x | 11x | 10x | 9.74x | 7.49x |
| EV / FCF | 9.53x | 13x | 9.47x | 48.9x | 21.7x | 50.4x | 14.9x | 21.3x |
| FCF Yield | 10.5% | 7.69% | 10.6% | 2.05% | 4.6% | 1.98% | 6.73% | 4.69% |
| Dividend per Share 2 | 15 | 22.5 | 27 | 31 | 34 | 36.6 | 39.9 | 46 |
| Rate of return | 1.43% | 2.13% | 2.03% | 2.14% | 1.96% | 2.14% | 2.34% | 2.69% |
| EPS 2 | 27.14 | 79.48 | 75.02 | 95.19 | 98.58 | 104.9 | 107.6 | 135.5 |
| Distribution rate | 55.3% | 28.3% | 36% | 32.6% | 34.5% | 34.9% | 37.1% | 33.9% |
| Net sales 1 | 157,782 | 169,830 | 201,803 | 249,333 | 263,020 | 259,514 | 274,625 | 319,981 |
| EBITDA 1 | 19,841 | 21,956 | 30,120 | 36,075 | 39,597 | 43,938 | 44,519 | 52,847 |
| EBIT 1 | 8,693 | 12,270 | 21,119 | 26,365 | 29,161 | 31,897 | 32,462 | 40,824 |
| Net income 1 | 5,775 | 16,906 | 15,892 | 20,139 | 20,912 | 22,255 | 22,683 | 28,509 |
| Net Debt 1 | 19,928 | 9,266 | -27,930 | -26,249 | -48,456 | -42,022 | -46,333 | -56,795 |
| Reference price 2 | 1,046.50 | 1,054.50 | 1,327.50 | 1,451.50 | 1,735.50 | 1,707.00 | 1,707.00 | 1,707.00 |
| Nbr of stocks (in thousands) | 212,300 | 212,896 | 210,869 | 211,778 | 212,340 | 212,369 | - | - |
| Announcement Date | 13/05/22 | 15/05/23 | 15/05/24 | 15/05/25 | 15/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.28x | 1.23x | 7.29x | 2.14% | 2.3B | |
| 34.81x | 4.29x | 19.82x | 0.74% | 102B | |
| 40.96x | 6.89x | 22.06x | 0.18% | 76.68B | |
| 16.73x | 5.16x | 13.14x | 1.44% | 79.15B | |
| 12.63x | 2.2x | 8.51x | 2.15% | 37.3B | |
| 27.85x | 10.61x | 19.03x | 1.28% | 24.23B | |
| 53.5x | 2.77x | 16.86x | 0.35% | 16.3B | |
| 17.62x | 3.17x | 8.98x | 4.54% | 14.3B | |
| 49.24x | 9.9x | 29x | 0.42% | 12.17B | |
| 20.07x | 2.34x | 10.69x | 3.21% | 11.69B | |
| Average | 28.97x | 4.86x | 15.54x | 1.64% | 37.59B | |
| Weighted average by Cap. | 29.66x | 5.20x | 17.09x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4681 Stock
- Valuation Resorttrust, Inc.
Select your edition
All financial news and data tailored to specific country editions
