Company Valuation: Rakuten Bank, Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 539,151 1,122,619 984,175 1,116,169 - -
Change - 108.22% -12.33% 13.41% - -
Enterprise Value (EV) 539,151 1,122,619 984,175 1,116,169 1,116,169 1,116,169
Change - 108.22% -12.33% 13.41% 0% 0%
P/E 15.6x 22.1x 13.5x 12.8x 11.5x 9.98x
PBR 2.07x 3.72x 2.65x 3.13x 2.48x 2.05x
PEG 0.9x 0.5x 0.3x 0.7x 1x 0.7x
Capitalization / Revenue 3.91x 6.08x 5.94x 5.01x 4.58x 4.01x
EV / Revenue 0x 0x 0x 5.01x 4.58x 4.01x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 8.29x 5.78x 6.89x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - 10.3
Rate of return - - - - - 0.16%
EPS 2 198.4 291 418.8 498.6 558.4 640.8
Distribution rate - - - - - 1.61%
Net sales 1 137,950 184,534 165,733 222,990 243,727 278,154
EBITDA - - - - - -
EBIT 1 50,318 74,780 108,799 134,700 193,168 162,089
Net income 1 34,436 50,779 73,072 112,690 160,485 172,618
Net Debt - - - - - -
Reference price 2 3,090.00 6,434.00 5,640.00 6,396.00 6,396.00 6,396.00
Nbr of stocks (in thousands) 174,482 174,482 174,499 174,511 - -
Announcement Date 5/13/24 5/12/25 5/12/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.83x - - -.--% 7.27B
14.11x - - 1.77% 947B
13.43x - - 1.9% 438B
6.3x - - 4.91% 410B
12.84x - - 4.07% 360B
6.29x - - 4.9% 334B
6.76x - - 4.69% 298B
17.57x - - 2.4% 285B
12.36x - - 2.11% 273B
14.64x - - 2.69% 268B
Average 11.71x 2.94% 362.03B
Weighted average by Cap. 11.87x 3.04%

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

  1. Stock Market
  2. Stocks
  3. 5838 Stock
  4. Valuation Rakuten Bank, Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!