Valuation Ryoden Corporation

Stocks

Market Closed - Japan Exchange 14:30:00 18/09/2026 HKT			5-day change	1st Jan Change
4,805.00 ^JPY	-1.13%		-0.10%	+33.10%

07-31	Ryoden Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-31	Ryoden Corporation announces an Equity Buyback for 300,000 shares, representing 1.4% for ¥1,350 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	35,858	37,084	40,841	59,250	54,038	70,600
Change	-	3.42%	10.13%	45.07%	-8.8%	30.65%
Enterprise Value (EV) ¹	15,136	26,267	32,459	43,145	23,343	39,252
Change	-	73.54%	23.57%	32.92%	-45.9%	68.15%
P/E	15.4x	7.45x	7.64x	10.4x	11.7x	13.4x
PBR	0.51x	0.5x	0.51x	0.68x	0.61x	0.75x
PEG	-	0x	1.09x	1.53x	-0.6x	1x
Capitalization / Revenue	0.18x	0.16x	0.16x	0.23x	0.25x	0.33x
EV / Revenue	0.08x	0.11x	0.12x	0.17x	0.11x	0.18x
EV / EBITDA	3.95x	3.54x	3.26x	4.81x	3.73x	6.49x
EV / EBIT	4.43x	3.74x	3.46x	5.18x	4.26x	7.48x
EV / FCF	9.86x	-3.02x	-7.98x	4.99x	1.47x	112x
FCF Yield	10.1%	-33.1%	-12.5%	20%	68%	0.89%
Dividend per Share ²	56	56	74	106	106	138
Rate of return	3.4%	3.29%	3.96%	3.91%	4.22%	4.21%
EPS ²	107.2	228.7	244.7	261.3	214	244.2
Distribution rate	52.2%	24.5%	30.2%	40.6%	49.5%	56.5%
Net sales ¹	196,841	229,126	260,303	259,008	215,790	212,772
EBITDA ¹	3,830	7,430	9,952	8,974	6,261	6,045
EBIT ¹	3,416	7,021	9,380	8,326	5,484	5,245
Net income ¹	2,343	5,004	5,366	5,736	4,700	5,275
Net Debt ¹	-20,722	-10,817	-8,382	-16,105	-30,695	-31,348
Reference price ²	1,649.00	1,704.00	1,870.00	2,710.00	2,512.00	3,275.00
Nbr of stocks (in thousands)	21,746	21,763	21,840	21,864	21,512	21,557
Announcement Date	24/6/21	23/6/22	23/6/23	25/6/24	23/6/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RYODEN CORPORATION	-	-	-	-	658M
WESCO INTERNATIONAL, INC.	20.98x	0.83x	11.89x	0.58%	16.77B
REXEL	14.9x	0.7x	8.47x	3.38%	12.11B
TOTECH CORPORATION	12.43x	-	-	2.91%	1.15B
SENSHU ELECTRIC CO.,LTD.	13.94x	-	-	2.12%	870M
SOLOMON TECHNOLOGY CORPORATION	67.71x	-	-	-	700M
IPD GROUP LIMITED	16.74x	1.29x	9.49x	2.99%	410M
Average	24.45x	0.94x	9.95x	2.4%	4.67B
Weighted average by Cap.	19.15x	0.78x	10.45x	1.82%