Company Valuation: Rakuten Bank, Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 539,151 1,122,619 984,175 1,077,603 - -
Change - 108.22% -12.33% 9.49% - -
Enterprise Value (EV) 539,151 1,122,619 984,175 1,077,603 1,077,603 1,077,603
Change - 108.22% -12.33% 9.49% 0% 0%
P/E 15.6x 22.1x 13.5x 12.7x 11x 9.62x
PBR 2.07x 3.72x 2.65x 3.11x 2.42x 2x
PEG 0.9x 0.5x 0.3x 0.8x 0.7x 0.7x
Capitalization / Revenue 3.91x 9.15x 5.94x 4.7x 4.31x 3.77x
EV / Revenue 0x 0x 0x 4.7x 4.31x 3.77x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 7.54x 5.45x 6.35x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - 10.3
Rate of return - - - - - 0.17%
EPS 2 198.4 291 418.8 485.1 560 642.2
Distribution rate - - - - - 1.6%
Net sales 1 137,950 122,700 165,733 229,287 249,977 286,117
EBITDA - - - - - -
EBIT 1 50,318 74,780 108,799 142,850 197,668 169,756
Net income 1 34,436 50,779 73,072 123,428 161,127 173,178
Net Debt - - - - - -
Reference price 2 3,090.00 6,434.00 5,640.00 6,175.00 6,175.00 6,175.00
Nbr of stocks (in thousands) 174,482 174,482 174,499 174,511 - -
Announcement Date 13/5/24 12/5/25 12/5/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.73x - - -.--% 6.86B
13.85x - - 1.8% 929B
6.2x - - 4.99% 408B
12.38x - - 2.07% 404B
12.37x - - 4.22% 347B
6.16x - - 5% 328B
6.68x - - 4.74% 297B
17.53x - - 2.4% 281B
14.47x - - 2.72% 260B
11.78x - - 2.21% 260B
Average 11.41x 3.02% 351.99B
Weighted average by Cap. 11.51x 3.13%

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

  1. Stock Market
  2. Stocks
  3. 5838 Stock
  4. Valuation Rakuten Bank, Ltd.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!