Valuation Roland Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 17/09/26 pm AEST			5-day change	1st Jan Change
3,780.00 ^JPY	+1.48%		+3.28%	+5.88%

14/08	SMBC Nikko Downgrades Roland to Neutral from Outperform; Price Target is 4,400 Yen	MT
07/08	Roland Corporation Announces Dividend for the Second Quarter Ended June 30, 2026, Payable on September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	108,225	94,750	120,692	108,383	94,049	99,823	-	-
Change	-	-12.45%	27.38%	-10.2%	-13.23%	6.14%	-	-
Enterprise Value (EV) ¹	107,310	112,896	133,104	112,395	102,210	110,719	107,468	103,782
Change	-	5.2%	17.9%	-15.56%	-9.06%	8.33%	-2.94%	-3.43%
P/E	12.6x	10.6x	14.8x	18.3x	43.7x	11.4x	12x	10.6x
PBR	3.81x	2.83x	3.04x	2.34x	2.29x	2.21x	2.05x	1.89x
PEG	-	2.33x	-1.67x	-0.7x	-0.7x	0x	-2.27x	0.8x
Capitalization / Revenue	1.35x	0.99x	1.18x	1.09x	0.93x	0.9x	0.87x	0.83x
EV / Revenue	1.34x	1.18x	1.3x	1.13x	1.01x	1x	0.93x	0.87x
EV / EBITDA	8.45x	8.8x	9.1x	8.75x	8.25x	7.47x	7.39x	6.54x
EV / EBIT	9.67x	10.5x	11.2x	11.3x	10.9x	9.12x	9.35x	8x
EV / FCF	26x	-10.7x	10.8x	10.7x	14.1x	14.5x	14.6x	13x
FCF Yield	3.84%	-9.35%	9.27%	9.36%	7.1%	6.89%	6.84%	7.7%
Dividend per Share ²	138	156	170	170	170	170	173.3	190
Rate of return	3.51%	4.48%	3.86%	4.34%	4.76%	4.5%	4.59%	5.03%
EPS ²	312.7	327	298	214.8	81.69	331.5	314	356.1
Distribution rate	44.1%	47.7%	57.1%	79.2%	208%	51.3%	55.2%	53.4%
Net sales ¹	80,032	95,840	102,445	99,433	100,952	110,804	115,179	119,558
EBITDA ¹	12,705	12,826	14,626	12,843	12,387	14,819	14,536	15,859
EBIT ¹	11,093	10,751	11,871	9,951	9,412	12,146	11,490	12,973
Net income ¹	8,586	8,938	8,151	5,976	2,168	9,750	8,750	10,000
Net Debt ¹	-915	18,146	12,412	4,012	8,161	10,896	7,645	3,958
Reference price ²	3,930.00	3,480.00	4,405.00	3,920.00	3,570.00	3,780.00	3,780.00	3,780.00
Nbr of stocks (in thousands)	27,538	27,227	27,399	27,649	26,344	26,408	-	-
Announcement Date	10/2/22	13/2/23	14/2/24	13/2/25	13/2/26	-	-	-

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.($)
ROLAND CORPORATION	11.24x	0.99x	7.37x	4.56%	634M
YAMAHA CORPORATION	16.36x	0.89x	6.41x	2.13%	3.57B
Average	13.80x	0.94x	6.89x	3.35%	2.1B
Weighted average by Cap.	15.59x	0.90x	6.55x	2.5%