Valuation Rorze Corporation

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2025-12-05 am EST			5-day change	1st Jan Change
2,200.00 ^JPY	-0.05%		+4.96%	+43.79%

Oct. 10	Rorze's Attributable Profit Drops 31% in Fiscal H1	MT
Aug. 01	Tranche Update on Rorze Corporation's Equity Buyback Plan announced on April 11, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	127,019	184,910	183,009	370,729	287,462	381,548	-	-
Change	-	45.58%	-1.03%	102.57%	-22.46%	32.73%	-	-
Enterprise Value (EV) ¹	126,962	182,164	187,540	367,291	256,085	334,505	310,986	286,195
Change	-	43.48%	2.95%	95.85%	-30.28%	30.62%	-7.03%	-7.97%
P/E ratio	19.6x	14.4x	8.56x	18.9x	12.2x	16.3x	13.9x	12.4x
PBR	4.12x	4.08x	2.68x	4.02x	2.44x	3.09x	2.56x	2.15x
PEG	-	0.1x	0.1x	-1.9x	0.6x	25.97x	0.8x	1.1x
Capitalization / Revenue	2.5x	2.76x	1.94x	3.98x	2.31x	2.95x	2.78x	2.53x
EV / Revenue	2.5x	2.72x	1.98x	3.94x	2.06x	2.59x	2.27x	1.9x
EV / EBITDA	12x	10.5x	6.6x	13.8x	7.42x	9.4x	7.82x	6.24x
EV / EBIT	13.6x	11.5x	7.1x	15.2x	8x	10.7x	8.64x	6.99x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3	6.5	13.5	13.5	17	17.2	19.2	21.5
Rate of return	0.41%	0.61%	1.27%	0.64%	1.04%	0.78%	0.87%	0.98%
EPS ²	37.44	74.21	123.7	111.1	134.1	134.9	158.6	176.9
Distribution rate	8.01%	8.76%	10.9%	12.2%	12.7%	12.7%	12.1%	12.2%
Net sales ¹	50,803	67,004	94,518	93,247	124,406	129,268	137,264	150,763
EBITDA ¹	10,604	17,331	28,398	26,582	34,495	35,578	39,770	45,835
EBIT ¹	9,314	15,809	26,418	24,138	32,024	31,230	36,011	40,959
Net income ¹	6,470	12,824	21,384	19,576	23,634	23,434	28,243	30,949
Net Debt ¹	-57	-2,746	4,531	-3,438	-31,377	-47,043	-70,561	-95,353
Reference price ²	735.00	1,070.00	1,059.00	2,104.00	1,630.00	2,200.00	2,200.00	2,200.00
Nbr of stocks (in thousands)	172,814	172,813	172,813	176,202	176,357	173,431	-	-
Announcement Date	4/12/21	4/11/22	4/11/23	4/11/24	4/11/25	-	-	-

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.($)
RORZE CORPORATION	16.31x	2.59x	9.4x	0.78%	2.45B
APPLIED MATERIALS, INC.	31.89x	7.51x	23.69x	0.64%	214B
NAURA TECHNOLOGY GROUP CO., LTD.	43.48x	8.23x	35.35x	0.26%	46.16B
DISCO CORPORATION	39.79x	11.34x	25.05x	0.99%	32.16B
ASM INTERNATIONAL N.V.	37.28x	7.67x	21.28x	0.66%	29.41B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	83.27x	13.37x	67.18x	0.14%	24.17B
GLOBALFOUNDRIES, INC.	24.43x	2.93x	8.66x	-.--%	21.64B
BE SEMICONDUCTOR INDUSTRIES N.V.	84.04x	18.62x	54.13x	1.36%	12.8B
PIOTECH INC.	84.51x	13.39x	74.26x	0.19%	12.04B
ACM RESEARCH (SHANGHAI), INC.	42.67x	9.82x	41.71x	0.55%	10.87B
Average	48.77x	9.55x	36.07x	0.56%	40.52B
Weighted average by Cap.	40.30x	8.57x	29.60x	0.57%