|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,586.00 JPY | -0.46% |
|
+5.35% | +15.78% |
| 07-01 | Tranche Update on Glory Ltd.'s Equity Buyback Plan announced on May 15, 2026. | CI |
| 05-15 | Glory Ltd. authorizes a Buyback Plan. | CI |
Company Valuation: Glory Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 125,920 | 162,308 | 157,942 | 146,596 | 216,304 | 243,414 | - | - |
| Change | - | 28.9% | -2.69% | -7.18% | 47.55% | 12.53% | - | - |
| Enterprise Value (EV) 1 | 128,478 | 209,293 | 220,192 | 180,614 | 260,258 | 271,214 | 270,614 | 267,714 |
| Change | - | 62.9% | 5.21% | -17.97% | 44.1% | 4.21% | -0.22% | -1.07% |
| P/E | 19.2x | -17.3x | 5.32x | 9.13x | 14x | 13.8x | 12.3x | 10.1x |
| PBR | 0.61x | 0.83x | 0.69x | 0.62x | 0.96x | 0.96x | 0.91x | 0.97x |
| PEG | - | 0x | -0x | -0.2x | -13.25x | 0.8x | 1x | 0.5x |
| Capitalization / Revenue | 0.56x | 0.63x | 0.42x | 0.4x | 0.64x | 0.67x | 0.65x | 0.62x |
| EV / Revenue | 0.57x | 0.82x | 0.59x | 0.49x | 0.77x | 0.74x | 0.72x | 0.68x |
| EV / EBITDA | 4.67x | 17x | 3.41x | 3.58x | 5.19x | 6.78x | 6.29x | 4.72x |
| EV / EBIT | 12.5x | 401x | 4.29x | 5.14x | 11.1x | 8.22x | 7.44x | 6.87x |
| EV / FCF | -8.3x | -29.4x | 26.6x | 4.44x | 6.8x | 21.5x | 19.9x | 10.7x |
| FCF Yield | -12.1% | -3.4% | 3.76% | 22.5% | 14.7% | 4.65% | 5.03% | 9.3% |
| Dividend per Share 2 | 68 | 68 | 106 | 108 | 112 | 125 | 175 | 190 |
| Rate of return | 3.28% | 2.35% | 3.73% | 4.11% | 2.82% | 2.73% | 3.82% | 4.14% |
| EPS 2 | 107.6 | -167 | 533.6 | 287.8 | 284.7 | 332.2 | 371.6 | 453.7 |
| Distribution rate | 63.2% | -40.7% | 19.9% | 37.5% | 39.3% | 37.6% | 47.1% | 41.9% |
| Net sales 1 | 226,562 | 255,857 | 372,478 | 369,017 | 338,900 | 365,650 | 374,000 | 392,250 |
| EBITDA 1 | 27,503 | 12,284 | 64,656 | 50,512 | 50,146 | 40,000 | 43,000 | 56,700 |
| EBIT 1 | 10,297 | 522 | 51,276 | 35,173 | 23,400 | 33,000 | 36,350 | 38,950 |
| Net income 1 | 6,509 | -9,538 | 29,674 | 16,053 | 18,200 | 19,850 | 19,800 | 23,950 |
| Net Debt 1 | 2,558 | 46,985 | 62,250 | 34,018 | 43,954 | 27,800 | 27,200 | 24,300 |
| Reference price 2 | 2,072.00 | 2,895.00 | 2,840.00 | 2,626.00 | 3,975.00 | 4,586.00 | 4,586.00 | 4,586.00 |
| Nbr of stocks (in thousands) | 60,772 | 56,065 | 55,613 | 55,825 | 54,416 | 53,078 | - | - |
| Announcement Date | 12/5/22 | 11/5/23 | 10/5/24 | 13/5/25 | 15/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.87x | 0.74x | 6.81x | 3.41% | 1.49B | |
| 34.94x | 6x | 22.29x | 0.77% | 120B | |
| 30.21x | 5.56x | 19.21x | 2% | 36.81B | |
| 35.33x | 4.5x | 16.63x | 0.1% | 33.11B | |
| 21.52x | 1.78x | 13.07x | 2.26% | 30.6B | |
| 26.79x | 3.23x | 13.91x | 1.4% | 28.52B | |
| 21.89x | 3.18x | 13.69x | 1.07% | 26.67B | |
| 22.42x | 3.45x | 11.58x | 1.63% | 24.91B | |
| 25.48x | 3.21x | 15.69x | 1.78% | 23.26B | |
| 95.46x | 32.97x | 77.29x | 0.4% | 22.41B | |
| Average | 32.79x | 6.46x | 21.02x | 1.48% | 34.77B | |
| Weighted average by Cap. | 33.90x | 6.34x | 21.54x | 1.16% |
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
- 6457 Stock
- Valuation Glory Ltd.
Select your edition
All financial news and data tailored to specific country editions
