Valuation Restar Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 13/11/26 pm AEDT			5-day change	1st Jan Change
5,070.00 ^JPY	-0.39%		+2.84%	+81.40%

07/08	Restar Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
07/08	Restar Corporation Revises Cash Dividend Guidance for the Second Quarter-End and Year-End of the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	59,445	65,068	91,256	64,390	73,922	142,557	-	-
Change	-	9.46%	40.25%	-29.44%	14.8%	92.85%	-	-
Enterprise Value (EV)	119,291	138,846	169,624	135,283	155,789	142,557	142,557	142,557
Change	-	16.39%	22.17%	-20.25%	15.16%	-8.49%	0%	0%
P/E	9.98x	9.18x	13x	8.92x	9.61x	8.93x	8.21x	7.57x
PBR	0.77x	0.81x	1.08x	0.75x	0.79x	-	-	-
PEG	-	0.5x	-11.39x	0.9x	1.45x	0x	0.94x	0.89x
Capitalization / Revenue	0.15x	0.13x	0.18x	0.11x	0.12x	0.18x	0.17x	0.16x
EV / Revenue	0x	0x	0x	0x	0x	0.18x	0.17x	0.16x
EV / EBITDA	0x	0x	0x	0x	0x	4.33x	3.99x	3.84x
EV / EBIT	0x	0x	0x	0x	0x	4.88x	4.56x	4.31x
EV / FCF	-0x	-0x	0x	0x	-0x	14.7x	10.9x	8.05x
FCF Yield	-64.1%	-9.08%	9.16%	28.4%	-13.3%	6.8%	9.15%	12.4%
Dividend per Share ²	100	115	115	120	128	146.6	179.4	212
Rate of return	5.06%	5.31%	3.79%	5.24%	4.87%	2.89%	3.54%	4.18%
EPS ²	198.1	235.6	233	256.6	273.6	567.9	617.4	670.2
Distribution rate	50.5%	48.8%	49.4%	46.8%	46.8%	25.8%	29%	31.6%
Net sales ¹	399,590	487,129	512,484	561,001	630,905	771,545	829,720	866,150
EBITDA ¹	10,846	18,534	20,150	18,861	22,012	32,930	35,730	37,160
EBIT ¹	7,588	14,423	15,930	14,174	16,739	29,190	31,230	33,065
Net income ¹	5,957	7,085	7,004	7,473	7,691	16,435	17,860	19,380
Net Debt	59,846	73,778	78,368	70,893	81,867	-	-	-
Reference price ²	1,977.00	2,164.00	3,035.00	2,290.00	2,629.00	5,070.00	5,070.00	5,070.00
Nbr of stocks (in thousands)	30,068	30,068	30,068	28,118	28,118	28,118	-	-
Announcement Date	11/5/22	12/5/23	13/5/24	14/5/25	14/5/26	-	-	-

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.($)
RESTAR CORPORATION	8.96x	-	-	2.88%	895M
NVIDIA CORPORATION	16.64x	9.4x	14.18x	0.46%	4,013B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.18x	10.37x	14x	1.15%	1,840B
BROADCOM INC.	39.33x	16.64x	24.45x	0.71%	1,739B
MICRON TECHNOLOGY, INC.	4.6x	2.77x	3.09x	0.08%	903B
AMD (ADVANCED MICRO DEVICES)	95.05x	18.2x	66.67x	-.--%	960B
SK HYNIX INC.	3.42x	2.13x	2.56x	2.35%	685B
INTEL CORPORATION	-29.74x	5.72x	16.11x	-.--%	325B
TEXAS INSTRUMENTS INCORPORATED	34.51x	12.94x	23.56x	1.85%	286B
Average	21.55x	9.77x	20.58x	1.05%	1,195B
Weighted average by Cap.	25.31x	10.49x	19.13x	0.69%