|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,715.00 JPY | -1.24% |
|
-1.69% | -12.61% |
| 03-13 | Resorttrust, Inc. Announces CEO Changes, Effective April 1, 2026 | CI |
| 03-13 | Resorttrust, Inc. Announces Changes in Representative Directors and Board Composition, 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 | 368,745 | - | - |
| Change | - | 1.05% | 24.69% | 9.81% | 19.88% | 0.06% | - | - |
| Enterprise Value (EV) 1 | 242,100 | 233,765 | 251,998 | 281,147 | 320,061 | 328,072 | 323,419 | 315,197 |
| Change | - | -3.44% | 7.8% | 11.57% | 13.84% | 2.5% | -1.42% | -2.54% |
| P/E | 38.6x | 13.3x | 17.7x | 15.2x | 17.6x | 16.9x | 16.2x | 13.1x |
| PBR | 2.19x | 1.9x | 2.17x | 2.13x | 2.3x | 2.12x | 1.97x | 1.79x |
| PEG | - | 0x | -3.15x | 0.6x | 4.94x | 3.84x | 3.98x | 0.6x |
| Capitalization / Revenue | 1.41x | 1.32x | 1.39x | 1.23x | 1.4x | 1.4x | 1.3x | 1.12x |
| EV / Revenue | 1.53x | 1.38x | 1.25x | 1.13x | 1.22x | 1.24x | 1.14x | 0.95x |
| EV / EBITDA | 12.2x | 10.6x | 8.37x | 7.79x | 8.08x | 7.64x | 7.32x | 6.12x |
| EV / EBIT | 27.9x | 19.1x | 11.9x | 10.7x | 11x | 10.5x | 10.1x | 7.93x |
| EV / FCF | 9.53x | 13x | 9.47x | 48.9x | 21.7x | 40.8x | 15x | 25x |
| FCF Yield | 10.5% | 7.69% | 10.6% | 2.05% | 4.6% | 2.45% | 6.68% | 3.99% |
| Dividend per Share 2 | 15 | 22.5 | 27 | 31 | 34 | 36.4 | 39.6 | 44.4 |
| Rate of return | 1.43% | 2.13% | 2.03% | 2.14% | 1.96% | 2.1% | 2.28% | 2.56% |
| EPS 2 | 27.14 | 79.48 | 75.02 | 95.19 | 98.58 | 102.9 | 107.1 | 132.3 |
| Distribution rate | 55.3% | 28.3% | 36% | 32.6% | 34.5% | 35.4% | 37% | 33.6% |
| Net sales 1 | 157,782 | 169,830 | 201,803 | 249,333 | 263,020 | 263,973 | 282,771 | 330,490 |
| EBITDA 1 | 19,841 | 21,956 | 30,120 | 36,075 | 39,597 | 42,969 | 44,161 | 51,495 |
| EBIT 1 | 8,693 | 12,270 | 21,119 | 26,365 | 29,161 | 31,122 | 32,175 | 39,743 |
| Net income 1 | 5,775 | 16,906 | 15,892 | 20,139 | 20,912 | 21,824 | 22,543 | 27,803 |
| Net Debt 1 | 19,928 | 9,266 | -27,930 | -26,249 | -48,456 | -40,674 | -45,327 | -53,549 |
| Reference price 2 | 1,046.50 | 1,054.50 | 1,327.50 | 1,451.50 | 1,735.50 | 1,736.50 | 1,736.50 | 1,736.50 |
| Nbr of stocks (in thousands) | 212,300 | 212,896 | 210,869 | 211,778 | 212,340 | 212,350 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.87x | 1.24x | 7.64x | 2.1% | 2.27B | |
| 16.79x | 3.02x | 8.64x | 4.71% | 13.12B | |
| 17.67x | 5.67x | 11.41x | 2.17% | 5.92B | |
| 13.07x | 3.13x | 8.73x | 3.98% | 5.28B | |
| 18.45x | 4.19x | 10.68x | 1.06% | 4.92B | |
| 15x | 2.1x | 8.7x | 3.28% | 4.46B | |
| 16.53x | 1.6x | 7.59x | 3.35% | 2.63B | |
| 32.58x | 8.67x | 19.87x | 0.14% | 1.96B | |
| Average | 18.37x | 3.70x | 10.41x | 2.6% | 5.07B | |
| Weighted average by Cap. | 17.19x | 3.54x | 9.73x | 3.19% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
