Valuation Restar Corporation

Stocks

Delayed Japan Exchange 06:30:00 29/09/2026 +04			5-day change	1st Jan Change
6,210.00 ^JPY	+1.97%		+1.14%	+122.18%

08-07	Restar Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-07	Restar Corporation Revises Cash Dividend Guidance for the Second Quarter-End and Year-End of the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	59,445	65,068	91,256	64,390	73,922	173,205	-	-
Change	-	9.46%	40.25%	-29.44%	14.8%	134.31%	-	-
Enterprise Value (EV)	119,291	138,846	169,624	135,283	155,789	173,205	173,205	173,205
Change	-	16.39%	22.17%	-20.25%	15.16%	11.18%	0%	0%
P/E	9.98x	9.18x	13x	8.92x	9.61x	12.9x	12.1x	11.2x
PBR	0.77x	0.81x	1.08x	0.75x	0.79x	-	-	-
PEG	-	0.5x	-11.39x	0.9x	1.45x	0.2x	1.83x	1.38x
Capitalization / Revenue	0.15x	0.13x	0.18x	0.11x	0.12x	0.23x	0.21x	0.2x
EV / Revenue	0x	0x	0x	0x	0x	0.23x	0.21x	0.2x
EV / EBITDA	0x	0x	0x	0x	0x	5.26x	4.85x	4.66x
EV / EBIT	0x	0x	0x	0x	0x	6.44x	5.94x	5.71x
EV / FCF	-0x	-0x	0x	0x	-0x	17.9x	13.3x	9.79x
FCF Yield	-64.1%	-9.08%	9.16%	28.4%	-13.3%	5.6%	7.53%	10.2%
Dividend per Share ²	100	115	115	120	128	148.1	203.7	258.9
Rate of return	5.06%	5.31%	3.79%	5.24%	4.87%	2.4%	3.31%	4.2%
EPS ²	198.1	235.6	233	256.6	273.6	477.8	509.4	550.8
Distribution rate	50.5%	48.8%	49.4%	46.8%	46.8%	31%	40%	47%
Net sales ¹	399,590	487,129	512,484	561,001	630,905	757,090	821,440	854,300
EBITDA ¹	10,846	18,534	20,150	18,861	22,012	32,930	35,730	37,160
EBIT ¹	7,588	14,423	15,930	14,174	16,739	26,880	29,160	30,330
Net income ¹	5,957	7,085	7,004	7,473	7,691	14,370	15,320	16,560
Net Debt	59,846	73,778	78,368	70,893	81,867	-	-	-
Reference price ²	1,977.00	2,164.00	3,035.00	2,290.00	2,629.00	6,160.00	6,160.00	6,160.00
Nbr of stocks (in thousands)	30,068	30,068	30,068	28,118	28,118	28,118	-	-
Announcement Date	11/05/22	12/05/23	13/05/24	14/05/25	14/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RESTAR CORPORATION	13.14x	-	-	2.36%	1.12B
NVIDIA CORPORATION	22.58x	12.82x	19.43x	0.34%	5,435B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.01x	11.3x	15.32x	1.09%	2,020B
BROADCOM INC.	38.27x	16.13x	23.69x	0.74%	1,684B
MICRON TECHNOLOGY, INC.	14.84x	9.07x	10.93x	0.05%	1,222B
AMD (ADVANCED MICRO DEVICES)	110.32x	19.99x	75.97x	-.--%	1,029B
SK HYNIX INC.	5.27x	3.41x	4.12x	0.19%	1T
INTEL CORPORATION	-53.29x	10.61x	29.52x	-.--%	646B
ARM HOLDINGS PLC	246.14x	54.08x	110.16x	-.--%	331B
Average	46.70x	17.18x	36.14x	0.53%	1,485B
Weighted average by Cap.	31.25x	13.43x	24.52x	0.41%