|
Market Closed -
Sapporo S.E.
10:30:00 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 165.00 JPY | 0.00% |
|
-0.60% | -17.91% |
| 10-07 | Tranche Update on RIZAP GROUP, Inc.'s Equity Buyback Plan announced on May 14, 2026. | CI |
| 07-07 | Tranche Update on RIZAP GROUP, Inc.'s Equity Buyback Plan announced on May 14, 2026. | CI |
Company Valuation: RIZAP GROUP, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 83,433 | 88,439 | 232,499 | 140,216 | 128,283 | 98,380 | - | - |
| Change | - | 6% | 162.89% | -39.69% | -8.51% | -23.31% | - | - |
| Enterprise Value (EV) | 125,668 | 155,390 | 309,057 | 191,364 | 162,887 | 98,380 | 98,380 | 98,380 |
| Change | - | 23.65% | 98.89% | -38.08% | -14.88% | -39.6% | 0% | 0% |
| P/E | 39.2x | -6.95x | -54.1x | 522x | 89.2x | 24.6x | 13.6x | 30.6x |
| PBR | 3.13x | 6.22x | 11.9x | 2.72x | 2.54x | - | - | - |
| PEG | - | 0x | 0.8x | -5x | 0x | 0x | 0.2x | -0.6x |
| Capitalization / Revenue | 0.51x | 0.55x | 1.4x | 0.82x | 0.77x | 0.55x | 0.49x | 0.43x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.55x | 0.49x | 0.43x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | -0x | -0x | 0x | 0x | 8.2x | 5.65x | 4.62x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 0.67 | 1.34 | 1.34 | 1.34 |
| Rate of return | - | - | - | - | 0.31% | 0.81% | 0.81% | 0.81% |
| EPS 2 | 3.83 | -22.89 | -7.73 | 0.45 | 2.41 | 6.7 | 12.1 | 5.4 |
| Distribution rate | - | - | - | - | 27.8% | 20% | 11.1% | 24.8% |
| Net sales 1 | 162,359 | 160,519 | 166,298 | 171,090 | 167,257 | 180,000 | 201,800 | 228,300 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 5,234 | -4,505 | -594 | 1,882 | 11,086 | 12,000 | 17,400 | 21,300 |
| Net income 1 | 2,131 | -12,733 | -4,300 | 264 | 1,440 | 4,000 | 7,200 | 9,150 |
| Net Debt | 42,235 | 66,951 | 76,558 | 51,148 | 34,604 | - | - | - |
| Reference price 2 | 150.00 | 159.00 | 418.00 | 235.00 | 215.00 | 165.00 | 165.00 | 165.00 |
| Nbr of stocks (in thousands) | 556,217 | 556,217 | 556,217 | 596,663 | 596,663 | 596,243 | - | - |
| Announcement Date | 12/05/22 | 15/05/23 | 15/05/24 | 15/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.63x | - | - | 0.81% | 623M | |
| 23.39x | 4.4x | 16.16x | 2.77% | 369B | |
| 32.8x | 4.98x | 20.65x | 1.8% | 255B | |
| 19.47x | 2.89x | 12.76x | 3.24% | 140B | |
| 25.42x | 3.74x | 15.74x | 2.34% | 73.48B | |
| 57.75x | 8.28x | 31.91x | 0.26% | 52.06B | |
| 37.7x | 6.07x | 26.38x | 2.48% | 44.97B | |
| 37.14x | 2.78x | 15.46x | 1.43% | 39.2B | |
| 20.47x | 2.85x | 11.88x | 4.34% | 37.32B | |
| 18.6x | 2.49x | 11.53x | 4.72% | 36.28B | |
| Average | 29.74x | 4.27x | 18.05x | 2.42% | 104.83B | |
| Weighted average by Cap. | 27.86x | 4.37x | 17.65x | 2.5% |
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
- 2928 Stock
- Valuation RIZAP GROUP, Inc.
Select your edition
All financial news and data tailored to specific country editions
