Valuation Rorze Corporation

Equities

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-09-11 am EDT			5-day change	1st Jan Change
1,778.00 ^JPY	-1.06%		-18.25%	+18.06%

Jul. 11	Rorze's Attributable Profit Surges 146.7% in Fiscal Q1	MT
Jun. 24	Nanoverse Technologies, Ltd. announced that it expects to receive $70 million in funding from Rorze Corporation	CI

Fiscal Period: February	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	57,202	127,019	184,910	183,009	370,729	313,022	-	-
Change	-	122.05%	45.58%	-1.03%	102.57%	-15.57%	-	-
Enterprise Value (EV) ¹	62,055	126,962	182,164	187,540	367,291	290,846	269,168	239,163
Change	-	104.6%	43.48%	2.95%	95.85%	-20.81%	-7.45%	-11.15%
P/E ratio	10.5x	19.6x	14.4x	8.56x	18.9x	12.6x	11.8x	10.8x
PBR	2.26x	4.12x	4.08x	2.68x	4.02x	2.67x	2.21x	1.83x
PEG	-	1.1x	0.1x	0.1x	-1.9x	0.5x	1.72x	1.25x
Capitalization / Revenue	1.54x	2.5x	2.76x	1.94x	3.98x	2.5x	2.27x	2.11x
EV / Revenue	1.67x	2.5x	2.72x	1.98x	3.94x	2.33x	1.95x	1.62x
EV / EBITDA	-	12x	10.5x	6.6x	13.8x	7.64x	6.55x	5.38x
EV / EBIT	8.01x	13.6x	11.5x	7.1x	15.2x	8.66x	7.24x	5.92x
EV / FCF	163,301,560x	21,149,699x	86,754,164x	-29,166,369x	26,332,893x	-	-	-
FCF Yield	0%	0%	0%	-0%	0%	-	-	-
Dividend per Share ²	3	3	6.5	13.5	13.5	16	18.25	20
Rate of return	0.91%	0.41%	0.61%	1.27%	0.64%	0.9%	1.03%	1.12%
EPS ²	31.66	37.44	74.21	123.7	111.1	141.6	151.3	164.3
Distribution rate	9.48%	8.01%	8.76%	10.9%	12.2%	11.3%	12.1%	12.2%
Net sales ¹	37,103	50,803	67,004	94,518	93,247	125,061	137,824	148,008
EBITDA ¹	-	10,604	17,331	28,398	26,582	38,080	41,071	44,423
EBIT ¹	7,743	9,314	15,809	26,418	24,138	33,603	37,171	40,375
Net income ¹	5,470	6,470	12,824	21,384	19,576	24,940	26,868	30,012
Net Debt ¹	4,853	-57	-2,746	4,531	-3,438	-22,176	-43,855	-73,859
Reference price ²	331.00	735.00	1,070.00	1,059.00	2,104.00	1,778.00	1,778.00	1,778.00
Nbr of stocks (in thousands)	172,814	172,814	172,813	172,813	176,202	176,053	-	-
Announcement Date	4/10/20	4/12/21	4/11/22	4/11/23	4/11/24	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
RORZE CORPORATION	12.69x	2.35x	7.73x	+0.89%	2.22B
APPLIED MATERIALS, INC.	20.74x	5.31x	17.37x	+0.77%	147B
ASM INTERNATIONAL N.V.	39.46x	8.81x	26.74x	+0.66%	29.1B
DISCO CORPORATION	27.61x	8.38x	17.86x	+1.64%	25.56B
GLOBALFOUNDRIES, INC.	38.03x	3.06x	8.66x	-.--%	22.07B
NAURA TECHNOLOGY GROUP CO., LTD.	27.3x	4.98x	21.18x	+0.37%	22.28B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	43.92x	8.82x	37.08x	-.--%	11.32B
BE SEMICONDUCTOR INDUSTRIES N.V.	44.37x	12.44x	31.83x	+2.37%	9.18B
HANMI SEMICONDUCTOR CO., LTD.	24.36x	14.42x	32.24x	+0.43%	6.91B
KOKUSAI ELECTRIC CORPORATION	21.79x	3.17x	12.05x	+1.13%	5.22B
Average	30.03x	7.17x	21.27x	+0.83%	28.06B
Weighted average by Cap.	26.94x	6.28x	19.46x	+0.77%