Valuation Glory Ltd. OTC Markets

Stocks

Delayed OTC Markets Other stock markets 02:11:43 12/06/2026 HKT			5-day change	1st Jan Change
25.25 ^USD	-0.38%		-0.38%	+17.61%

05-15	Glory Ltd. authorizes a Buyback Plan.	CI
05-15	Glory Ltd. announces an Equity Buyback for 4,000,000 shares, representing 7.44% for ¥12,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	144,638	125,920	162,308	157,942	146,596	215,963	-	-
Change	-	-12.94%	28.9%	-2.69%	-7.18%	47.32%	-	-
Enterprise Value (EV) ¹	124,945	128,478	209,293	220,192	180,614	216,963	206,463	197,863
Change	-	2.83%	62.9%	5.21%	-17.97%	20.13%	-4.84%	-4.17%
P/E	23.8x	19.2x	-17.3x	5.32x	9.13x	14x	12.1x	10.8x
PBR	0.74x	0.61x	0.83x	0.69x	0.62x	0.96x	0.84x	0.79x
PEG	-	2.51x	0x	-0x	-0.2x	-13.25x	0.2x	0.9x
Capitalization / Revenue	0.67x	0.56x	0.63x	0.42x	0.4x	0.64x	0.62x	0.58x
EV / Revenue	0.57x	0.57x	0.82x	0.59x	0.49x	0.67x	0.59x	0.53x
EV / EBITDA	4.25x	4.67x	17x	3.41x	3.58x	5.49x	5.16x	4.6x
EV / EBIT	8.8x	12.5x	401x	4.29x	5.14x	9.8x	7.02x	5.87x
EV / FCF	26.8x	-8.3x	-29.4x	26.6x	4.44x	10.5x	16.4x	14.5x
FCF Yield	3.73%	-12.1%	-3.4%	3.76%	22.5%	17.7%	6.11%	6.87%
Dividend per Share ²	66	68	68	106	108	112	125	148
Rate of return	2.77%	3.28%	2.35%	3.73%	4.11%	2.82%	3.11%	3.69%
EPS ²	100	107.6	-167	533.6	287.8	284.7	332.2	371.6
Distribution rate	66%	63.2%	-40.7%	19.9%	37.5%	39.3%	37.6%	39.8%
Net sales ¹	217,423	226,562	255,857	372,478	369,017	339,582	349,600	374,000
EBITDA ¹	29,410	27,503	12,284	64,656	50,512	50,147	40,000	43,000
EBIT ¹	14,201	10,297	522	51,276	35,173	29,752	29,400	33,733
Net income ¹	6,044	6,509	-9,538	29,674	16,053	15,388	17,550	19,800
Net Debt ¹	-19,693	2,558	46,985	62,250	34,018	1,000	-9,500	-18,100
Reference price ²	2,380.00	2,072.00	2,895.00	2,840.00	2,626.00	4,013.00	4,013.00	4,013.00
Nbr of stocks (in thousands)	60,772	60,772	56,065	55,613	55,825	53,816	-	-
Announcement Date	13/5/21	12/5/22	11/5/23	10/5/24	13/5/25	15/5/26	-	-

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.($)
PARKER-HANNIFIN CORPORATION	34.48x	5.93x	22.04x	0.78%	118B
FANUC CORPORATION	42.95x	7.39x	27.64x	1.42%	43.04B
INGERSOLL RAND INC.	32.57x	4.2x	15.49x	0.11%	30.73B
DOVER CORPORATION	24.55x	3.59x	15.47x	0.95%	29.98B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.36x	1.68x	12.4x	2.38%	28.87B
SMC CORPORATION	27.3x	4.48x	16.01x	1.46%	27.16B
XYLEM INC.	24.59x	2.95x	12.85x	1.53%	26.63B
ALFA LAVAL AB	25.49x	3.28x	15.65x	1.79%	23.97B
Average	29.04x	4.19x	17.19x	1.3%	41.09B
Weighted average by Cap.	31.22x	4.82x	19.01x	1.15%