Valuation Rasa Corporation

Stocks

Delayed Japan Exchange 13:30:20 11/11/2026 HKT			5-day change	1st Jan Change
2,358.00 ^JPY	+2.43%		+8.99%	+29.16%

10-02	Tranche Update on Rasa Corporation's Equity Buyback Plan announced on August 7, 2026.	CI
09-21	Rasa Corporation(TSE:3023) added to S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,941	11,580	16,489	23,264	16,773	20,028
Change	-	5.84%	42.39%	41.09%	-27.9%	19.4%
Enterprise Value (EV) ¹	11,920	12,169	15,961	22,830	15,055	17,340
Change	-	2.09%	31.16%	43.04%	-34.05%	15.18%
P/E	7.09x	5.75x	7.89x	11.6x	7.8x	8.47x
PBR	0.62x	0.6x	0.81x	1.08x	0.73x	0.85x
PEG	-	0.2x	1.28x	-3.56x	1.16x	0.5x
Capitalization / Revenue	0.41x	0.37x	0.56x	0.83x	0.63x	0.71x
EV / Revenue	0.45x	0.39x	0.54x	0.82x	0.57x	0.61x
EV / EBITDA	4.9x	4.34x	5.16x	8.39x	5.41x	5.52x
EV / EBIT	5.44x	4.77x	5.59x	9.14x	5.95x	5.86x
EV / FCF	16x	20.8x	7.09x	51.2x	5.56x	7.99x
FCF Yield	6.26%	4.81%	14.1%	1.95%	18%	12.5%
Dividend per Share ²	38	50	68	68	72	80
Rate of return	4.04%	5.02%	4.69%	3.29%	4.86%	4.24%
EPS ²	132.8	173.2	183.9	177.9	189.9	223
Distribution rate	28.6%	28.9%	37%	38.2%	37.9%	35.9%
Net sales ¹	26,727	31,329	29,656	27,916	26,568	28,201
EBITDA ¹	2,435	2,801	3,094	2,722	2,783	3,143
EBIT ¹	2,191	2,552	2,854	2,498	2,532	2,959
Net income ¹	1,544	2,014	2,114	1,997	2,079	2,378
Net Debt ¹	979	589	-528	-434	-1,718	-2,688
Reference price ²	941.00	996.00	1,451.00	2,068.00	1,482.00	1,889.00
Nbr of stocks (in thousands)	11,627	11,627	11,364	11,250	11,318	10,603
Announcement Date	27/8/21	28/6/22	28/6/23	25/6/24	24/6/25	24/6/26

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.($)
RASA CORPORATION	-	-	-	-	153M
PARKER-HANNIFIN CORPORATION	30.8x	5.27x	18.77x	0.86%	122B
ATLAS COPCO AB	31.06x	4.86x	18.54x	1.72%	89.76B
W.W. GRAINGER, INC.	30.46x	3.5x	20.06x	0.68%	68.95B
FASTENAL COMPANY	42.88x	6.71x	29.54x	1.79%	62.92B
KEYSIGHT TECHNOLOGIES, INC.	33.11x	6.85x	20.04x	-.--%	49.62B
INGERSOLL RAND INC.	24.48x	4.48x	16.91x	0.09%	32.97B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.7x	1.95x	14.04x	2.07%	33.61B
FANUC CORPORATION	22.04x	4.19x	14.41x	2.71%	32.21B
DOVER CORPORATION	23.45x	3.39x	14.59x	1%	28.2B
Average	29.00x	4.58x	18.54x	1.21%	52B
Weighted average by Cap.	30.62x	4.86x	19.40x	1.17%