Valuation Rorze Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 16/10/2026 +04			5-day change	1st Jan Change
4,460.00 ^JPY	-0.36%		-13.13%	+98.40%

10-12	Jefferies Adjusts Rorze's Price Target to 7,000 Yen from 6,000 Yen, Keeps at Buy	MT
10-09	Japan's Nikkei limps to weekly loss as AI doubts, bond stress weigh	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	184,910	183,009	370,729	287,462	577,351	773,506	-	-
Change	-	-1.03%	102.57%	-22.46%	100.84%	33.97%	-	-
Enterprise Value (EV) ¹	182,164	187,540	367,291	256,085	526,804	722,060	689,468	646,963
Change	-	2.95%	95.85%	-30.28%	105.71%	37.06%	-4.51%	-6.16%
P/E	14.4x	8.56x	18.9x	12.2x	30.4x	20.2x	15.6x	12.6x
PBR	4.08x	2.68x	4.02x	2.44x	4.43x	4.64x	3.63x	2.92x
PEG	-	0.1x	-1.9x	0.6x	-1.6x	0x	0.5x	0.5x
Capitalization / Revenue	2.76x	1.94x	3.98x	2.31x	4.48x	4.34x	3.56x	2.99x
EV / Revenue	2.72x	1.98x	3.94x	2.06x	4.09x	4.05x	3.18x	2.5x
EV / EBITDA	10.5x	6.6x	13.8x	7.42x	15.4x	11.9x	9.07x	7.36x
EV / EBIT	11.5x	7.1x	15.2x	8x	16.9x	13.8x	10.1x	7.47x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	6.5	13.5	13.5	17	17	24	31	41.25
Rate of return	0.61%	1.27%	0.64%	1.04%	0.51%	0.54%	0.7%	0.92%
EPS ²	74.21	123.7	111.1	134.1	109.3	220.4	285.6	354.8
Distribution rate	8.76%	10.9%	12.2%	12.7%	15.5%	10.9%	10.9%	11.6%
Net sales ¹	67,004	94,518	93,247	124,406	128,794	178,086	217,096	258,627
EBITDA ¹	17,331	28,398	26,582	34,495	34,283	60,826	76,022	87,851
EBIT ¹	15,809	26,418	24,138	32,024	31,154	52,398	68,174	86,594
Net income ¹	12,824	21,384	19,576	23,634	19,048	38,224	49,512	61,535
Net Debt ¹	-2,746	4,531	-3,438	-31,377	-50,547	-51,446	-84,038	-126,543
Reference price ²	1,070.00	1,059.00	2,104.00	1,630.00	3,329.00	4,460.00	4,460.00	4,460.00
Nbr of stocks (in thousands)	172,813	172,813	176,202	176,357	173,431	173,432	-	-
Announcement Date	11/04/22	11/04/23	11/04/24	11/04/25	09/04/26	-	-	-

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.($)
RORZE CORPORATION	20.24x	4.05x	11.87x	0.54%	4.9B
ASML HOLDING N.V.	35.59x	12.43x	28.39x	0.63%	638B
LAM RESEARCH CORPORATION	28.05x	9.29x	22.86x	0.44%	330B
APPLIED MATERIALS, INC.	31.05x	9.4x	27.28x	0.48%	325B
KLA CORPORATION	30.8x	12.07x	24.98x	0.58%	216B
ADVANTEST CORPORATION	37x	13.85x	26.94x	0.26%	158B
TOKYO ELECTRON LIMITED	30.84x	6.96x	21.21x	1.57%	153B
ASE TECHNOLOGY HOLDING CO., LTD.	34.89x	3.86x	17.55x	1.48%	90.95B
NAURA TECHNOLOGY GROUP CO., LTD.	57.49x	8.54x	45.49x	0.16%	64.38B
TERADYNE, INC.	36.61x	9.72x	27.41x	0.16%	50.81B
Average	34.26x	9.02x	25.40x	0.63%	203.21B
Weighted average by Cap.	33.53x	10.50x	26.29x	0.62%