Valuation RIZAP GROUP, Inc.

Equities

Delayed Sapporo S.E. Other stock markets 08:55:45 2025-07-17 pm EDT			5-day change	1st Jan Change
201.00 ^JPY	-1.47%		+1.01%	-19.60%

Jun. 09	Envy LLC cancelled the acquisition of 29.98% stake in Marushohotta Co.,Ltd. from RIZAP GROUP, Inc..	CI
May. 25	Envy LLC agreed to acquire 29.98% stake in Marushohotta Co.,Ltd. from RIZAP GROUP, Inc. for ¥1.5 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	84,545	125,149	83,433	88,439	232,499	140,216
Change	-	48.03%	-33.33%	6%	162.89%	-39.69%
Enterprise Value (EV) ¹	162,373	175,967	125,668	155,390	309,057	191,364
Change	-	8.37%	-28.58%	23.65%	98.89%	-38.08%
P/E ratio	-14.5x	80.3x	39.2x	-6.94x	-54x	1,588x
PBR	3.43x	4.67x	3.13x	6.22x	11.9x	2.72x
PEG	-	-1x	1.1x	0x	0.8x	-16x
Capitalization / Revenue	0.42x	0.74x	0.51x	0.55x	1.4x	0.82x
EV / Revenue	0.8x	1.04x	0.77x	0.97x	1.86x	1.12x
EV / EBITDA	8.52x	10.9x	8.03x	15.7x	17.1x	7.41x
EV / EBIT	38.9x	49.8x	26.1x	-58.9x	432x	57.4x
EV / FCF	8.8x	7.72x	13.4x	-141x	64.5x	21.1x
FCF Yield	11.4%	13%	7.48%	-0.71%	1.55%	4.74%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-10.48	2.8	3.831	-22.9	-7.736	0.148
Distribution rate	-	-	-	-	-	-
Net sales ¹	201,734	168,876	162,359	160,519	166,298	171,090
EBITDA ¹	19,064	16,202	15,646	9,891	18,043	25,808
EBIT ¹	4,170	3,531	4,816	-2,640	715	3,335
Net income ¹	-5,831	1,608	2,131	-12,733	-4,300	264
Net Debt ¹	77,828	50,818	42,235	66,951	76,558	51,148
Reference price ²	152.00	225.00	150.00	159.00	418.00	235.00
Nbr of stocks (in thousands)	556,217	556,217	556,217	556,217	556,217	596,663
Announcement Date	7/10/20	6/28/21	6/29/22	6/30/23	6/28/24	6/26/25

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.($)
RIZAP GROUP, INC.	-	-	-	-	854M
PROCTER & GAMBLE COMPANY	23.4x	4.56x	16.4x	2.61%	360B
UNILEVER PLC	19.23x	2.55x	11.9x	3.6%	149B
COLGATE-PALMOLIVE COMPANY	23.97x	3.85x	15.52x	2.37%	71.04B
HINDUSTAN UNILEVER LIMITED	55.39x	8.9x	38.91x	1.84%	68.93B
KENVUE INC.	23.31x	3.15x	13.36x	3.81%	41.95B
ESTEE LAUDER	-53.6x	2.52x	18.72x	1.98%	31.08B
BEIERSDORF	23.44x	1.89x	10.66x	0.96%	27.78B
ESSITY AB	13.91x	1.46x	7.84x	3.44%	18.46B
GODREJ CONSUMER PRODUCTS LIMITED	65.51x	9.17x	44.05x	0.94%	15.08B
Average	21.62x	4.23x	19.70x	2.39%	78.5B
Weighted average by Cap.	23.00x	4.26x	17.49x	2.68%