|
Market Closed -
Japan Exchange
05:30:00 28/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 3,665.00 JPY | +0.69% |
|
+2.09% | +50.98% |
| 01/10 | Tranche Update on Buffalo Inc.'s Equity Buyback Plan announced on May 28, 2026. | CI |
| 25/09 | Buffalo Inc. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 | CI |
Company Valuation: Buffalo Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,891 | 55,176 | 60,971 | 33,604 | 55,577 | 86,889 | - | - |
| Change | - | -16.26% | 10.5% | -44.88% | 65.39% | 56.34% | - | - |
| Enterprise Value (EV) | 38,330 | 34,769 | 31,013 | 1,995 | 29,910 | 86,889 | 86,889 | 86,889 |
| Change | - | -9.29% | -10.8% | -93.57% | 1,398.98% | 190.5% | 0% | 0% |
| P/E | 6.68x | 18x | 20.3x | 5.76x | 7.43x | 11.3x | 11.1x | 10.5x |
| PBR | 1.04x | 0.88x | 0.95x | 0.75x | 1.31x | 1.95x | 1.71x | 1.5x |
| PEG | - | -0.3x | -23.43x | 0x | 0.1x | 7.56x | 7.07x | 1.71x |
| Capitalization / Revenue | 0.46x | 0.39x | 0.42x | 0.23x | 0.47x | 0.77x | 0.72x | 0.7x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.77x | 0.72x | 0.7x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 8.52x | 8.44x | 8.12x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.87x | 9.65x | 9.15x |
| EV / FCF | - | 0x | 0x | 0x | 0x | -20.2x | 5.72x | 21.2x |
| FCF Yield | - | 5.68% | 2.06% | 39.5% | 7.8% | -4.95% | 17.5% | 4.72% |
| Dividend per Share 2 | 55 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
| Rate of return | 2.82% | 3.67% | 3.29% | 5.43% | 2.52% | 1.64% | 1.64% | 1.64% |
| EPS 2 | 292.2 | 90.62 | 89.83 | 192 | 319.9 | 324.7 | 329.8 | 350.1 |
| Distribution rate | 18.8% | 66.2% | 66.8% | 31.3% | 18.8% | 18.5% | 18.2% | 17.1% |
| Net sales 1 | 144,137 | 142,576 | 145,773 | 143,170 | 117,312 | 113,000 | 120,000 | 125,000 |
| EBITDA 1 | 15,087 | 6,772 | 5,668 | 11,184 | 10,641 | 10,200 | 10,300 | 10,700 |
| EBIT 1 | 12,698 | 4,518 | 2,597 | 8,899 | 9,230 | 8,800 | 9,000 | 9,500 |
| Net income 1 | 9,346 | 3,057 | 3,012 | 6,006 | 8,071 | 6,400 | 6,500 | 6,900 |
| Net Debt | -27,561 | -20,407 | -29,958 | -31,609 | -25,667 | - | - | - |
| Reference price 2 | 1,952.50 | 1,635.00 | 1,825.00 | 1,105.00 | 2,377.00 | 3,665.00 | 3,665.00 | 3,665.00 |
| Nbr of stocks (in thousands) | 33,747 | 33,747 | 33,409 | 30,411 | 23,381 | 23,708 | - | - |
| Announcement Date | 13/5/22 | 12/5/23 | 13/5/24 | 7/5/25 | 14/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.21x | - | - | 1.65% | 547M | |
| 20.69x | 1.74x | 13.71x | 0.5% | 319B | |
| 6x | 3.18x | 3.95x | -.--% | 191B | |
| 19.11x | 7.69x | 14.03x | 0.45% | 152B | |
| 15.66x | 6.51x | 11.62x | 0.17% | 143B | |
| 21.83x | 2.03x | 10.39x | 0.93% | 80.76B | |
| 142.3x | 8.83x | 38.91x | -.--% | 46.23B | |
| 29.33x | 5.28x | 15.97x | 0.92% | 44.7B | |
| 12.21x | 0.37x | 10.44x | 5.81% | 38.93B | |
| 30.11x | 5.28x | 18.03x | 1.39% | 37.89B | |
| Average | 30.85x | 4.55x | 15.23x | 1.18% | 105.37B | |
| Weighted average by Cap. | 22.93x | 4.07x | 12.68x | 0.62% |
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
- 6676 Stock
- Valuation Buffalo Inc.
Select your edition
All financial news and data tailored to specific country editions
