Valuation Riken Technos Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 01/10/26 pm AEST			5-day change	1st Jan Change
2,309.00 ^JPY	+0.35%		-2.29%	+50.42%

10:51pm	Tranche Update on Riken Technos Corporation's Equity Buyback Plan announced on July 31, 2026.	CI
29/09	Riken Technos Completes 1.07 Billion Yen Share Buyback	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	28,848	37,251	55,212	53,557	79,072	108,766	-	-
Change	-	29.13%	48.21%	-3%	47.64%	37.55%	-	-
Enterprise Value (EV)	18,003	24,346	43,482	40,882	64,035	108,766	108,766	108,766
Change	-	35.24%	78.6%	-5.98%	56.64%	69.85%	0%	0%
P/E	7.32x	8.17x	8.79x	7.58x	10.8x	11.1x	10.4x	10.1x
PBR	0.5x	0.59x	0.86x	0.82x	1.17x	1.45x	1.34x	1.24x
PEG	-	0.5x	0.2x	0.4x	0.9x	0.3x	1.45x	3.52x
Capitalization / Revenue	0.26x	0.3x	0.44x	0.42x	0.6x	0.74x	0.7x	0.68x
EV / Revenue	0x	0x	0x	0x	0x	0.74x	0.7x	0.68x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.25x	6.8x	6.59x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	19	25	32	41	54	85	90	92
Rate of return	4.16%	4.24%	3.19%	3.93%	3.25%	3.68%	3.9%	3.98%
EPS ²	62.47	72.11	114.2	137.7	153.7	208	222.9	229.3
Distribution rate	30.4%	34.7%	28%	29.8%	35.1%	40.9%	40.4%	40.1%
Net sales ¹	109,923	123,497	125,739	128,141	131,377	147,000	155,000	160,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	6,292	7,506	8,775	10,489	11,408	15,000	16,000	16,500
Net income ¹	3,941	4,557	6,880	7,371	7,569	9,800	10,500	10,800
Net Debt	-10,845	-12,905	-11,730	-12,675	-15,037	-	-	-
Reference price ²	457.00	589.00	1,004.00	1,043.00	1,662.00	2,309.00	2,309.00	2,309.00
Nbr of stocks (in thousands)	63,124	63,245	54,992	51,349	47,577	47,105	-	-
Announcement Date	2/5/22	1/5/23	30/4/24	30/4/25	30/4/26	-	-	-

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.($)
RIKEN TECHNOS CORPORATION	16.1x	-	-	2.35%	690M
LINDE PLC	28.98x	6.66x	17.03x	1.36%	219B
AIR LIQUIDE	27.63x	4.29x	13.8x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	28.95x	3.53x	18.1x	0.99%	78.02B
AIR PRODUCTS & CHEMICALS, INC.	82.12x	6.18x	14.36x	2.6%	61.96B
NAN YA PLASTICS CORPORATION	18.73x	6.03x	29.96x	3.67%	63.58B
SABIC	62.05x	1.27x	8.46x	6.41%	36.8B
WANHUA CHEMICAL GROUP CO., LTD.	10.99x	1.17x	6.34x	3.02%	32.16B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.04x	3.03x	7.11x	4.67%	24.35B
ASIAN PAINTS LIMITED	43.83x	5.6x	29.79x	1.3%	24.04B
Average	32.84x	4.20x	16.11x	2.85%	66.39B
Weighted average by Cap.	33.46x	5.01x	16.65x	2.27%