Valuation Rix Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 12/11/26 pm AEDT			5-day change	1st Jan Change
3,680.00 ^JPY	+3.08%		+10.34%	-0.94%

14/10	Rix to Launch Vietnam Subsidiary in 2027 to Expand Southeast Asia Operations	MT
14/10	RIX CORPORATION Announces Establishment Of A Subsidiary In Vietnam	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	12,681	13,457	20,301	33,649	24,247	27,601
Change	-	6.12%	50.86%	65.75%	-27.94%	13.83%
Enterprise Value (EV) ¹	6,948	6,218	13,340	27,622	17,855	21,341
Change	-	-10.5%	114.54%	107.06%	-35.36%	19.53%
P/E	9.3x	6.56x	7.39x	12.1x	8.53x	8.68x
PBR	0.72x	0.7x	0.95x	1.43x	0.95x	0.96x
PEG	-	0.1x	0.2x	10.95x	4.02x	0.7x
Capitalization / Revenue	0.35x	0.34x	0.45x	0.68x	0.44x	0.49x
EV / Revenue	0.19x	0.16x	0.29x	0.56x	0.33x	0.38x
EV / EBITDA	3.29x	2.12x	3.6x	6.98x	4.04x	4.9x
EV / EBIT	3.89x	2.41x	4.01x	7.79x	4.6x	6.03x
EV / FCF	4.02x	3.66x	35.9x	-409x	53x	46.8x
FCF Yield	24.9%	27.3%	2.79%	-0.24%	1.89%	2.14%
Dividend per Share ²	45	65	-	141	141	157
Rate of return	2.9%	3.95%	-	3.39%	4.71%	4.61%
EPS ²	166.9	251	339.9	343.7	351	392.4
Distribution rate	27%	25.9%	-	41%	40.2%	40%
Net sales ¹	36,023	39,969	45,223	49,752	54,727	55,827
EBITDA ¹	2,111	2,927	3,709	3,957	4,418	4,353
EBIT ¹	1,784	2,582	3,326	3,544	3,882	3,538
Net income ¹	1,364	2,051	2,763	2,779	2,841	3,180
Net Debt ¹	-5,733	-7,239	-6,961	-6,027	-6,392	-6,260
Reference price ²	1,552.00	1,647.00	2,512.00	4,160.00	2,994.00	3,405.00
Nbr of stocks (in thousands)	8,171	8,171	8,082	8,089	8,098	8,106
Announcement Date	25/6/21	24/6/22	23/6/23	28/6/24	24/6/25	23/6/26

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.($)
RIX CORPORATION	-	-	-	-	181M
PARKER-HANNIFIN CORPORATION	31.34x	5.38x	19.17x	0.85%	123B
ATLAS COPCO AB	32.21x	5.03x	19.2x	1.66%	91.21B
W.W. GRAINGER, INC.	31.21x	3.59x	20.61x	0.65%	69.59B
FASTENAL COMPANY	43.58x	6.82x	30.04x	1.76%	63.66B
KEYSIGHT TECHNOLOGIES, INC.	35.02x	7.25x	21.21x	-.--%	52.03B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.07x	1.98x	14.28x	2.04%	33.57B
INGERSOLL RAND INC.	23.97x	4.4x	16.59x	0.09%	32.67B
FANUC CORPORATION	23.4x	4.5x	15.46x	2.56%	32.81B
DOVER CORPORATION	23.43x	3.38x	14.56x	1%	28.25B
Average	29.69x	4.70x	19.01x	1.18%	53B
Weighted average by Cap.	31.41x	5.00x	19.93x	1.13%