Valuation Achilles Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-17 EDT			5-day change	1st Jan Change
1,801.00 ^JPY	-0.50%		+1.75%	+24.55%

09-01	Achilles Corporation And Tohatsu America Corporation Enter Distribution And After-Sales Services Agreement For Achilles Inflatable Boats In United States And Canada	CI
08-07	Achilles Corporation Upward Revises Consolidated Earnings Guidance for the Fiscal Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	23,312	19,885	19,926	22,176	19,312	17,971
Change	-	-14.7%	0.2%	11.29%	-12.91%	-6.94%
Enterprise Value (EV) ¹	20,380	17,495	24,139	29,974	26,241	25,373
Change	-	-14.16%	37.98%	24.17%	-12.45%	-3.31%
P/E	7.25x	13x	-17.3x	-2.75x	46.2x	8.49x
PBR	0.5x	0.42x	0.44x	0.56x	0.49x	0.42x
PEG	-	-0.2x	0x	-0x	-0x	0x
Capitalization / Revenue	0.32x	0.26x	0.24x	0.28x	0.24x	0.22x
EV / Revenue	0.28x	0.23x	0.29x	0.38x	0.33x	0.31x
EV / EBITDA	4.36x	4.36x	9.22x	12.1x	10.7x	4.44x
EV / EBIT	13x	20.4x	-33.9x	-31.3x	-60.2x	8.53x
EV / FCF	-23.9x	-9.48x	-4.21x	-10.9x	-45.9x	-37.1x
FCF Yield	-4.18%	-10.5%	-23.8%	-9.16%	-2.18%	-2.7%
Dividend per Share ²	40	40	40	20	20	40
Rate of return	2.7%	3.16%	2.95%	1.3%	1.42%	3.04%
EPS ²	204.7	97.11	-78.16	-560.3	30.61	154.8
Distribution rate	19.5%	41.2%	-51.2%	-3.57%	65.3%	25.8%
Net sales ¹	73,617	75,953	82,917	78,607	79,093	81,802
EBITDA ¹	4,678	4,016	2,617	2,469	2,462	5,712
EBIT ¹	1,571	856	-712	-959	-436	2,973
Net income ¹	3,215	1,525	-1,204	-8,210	427	2,116
Net Debt ¹	-2,932	-2,390	4,213	7,798	6,929	7,402
Reference price ²	1,484.00	1,266.00	1,355.00	1,543.00	1,413.00	1,315.00
Nbr of stocks (in thousands)	15,709	15,707	14,705	14,372	13,667	13,666
Announcement Date	6/29/21	6/29/22	6/29/23	6/27/24	6/27/25	6/25/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ACHILLES CORPORATION	-	-	-	-	159M
AIR LIQUIDE	26.89x	4.17x	13.38x	2.17%	122B
NAN YA PLASTICS CORPORATION	15.87x	5.3x	26.37x	4.18%	55.92B
SABIC	63.91x	1.31x	9.32x	6.04%	38.37B
WANHUA CHEMICAL GROUP CO., LTD.	11.52x	1.19x	6.47x	2.94%	33.03B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.95x	3.22x	7.56x	4.36%	26.09B
LYONDELLBASELL INDUSTRIES N.V.	8.88x	0.88x	5.41x	4.25%	20.97B
RONGSHENG PETROCHEMICAL CO., LTD.	15.79x	0.77x	5.71x	1.95%	18.6B
SOLAR INDUSTRIES INDIA LIMITED	66.95x	12.12x	44.16x	0.07%	17.83B
HENGLI PETROCHEMICAL CO.,LTD.	9.69x	1x	7.66x	4.41%	17.35B
Average	25.49x	3.33x	14.01x	3.37%	35.05B
Weighted average by Cap.	25.99x	3.55x	14.32x	3.27%