Valuation AGS Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-02 EST			5-day change	1st Jan Change
1,025.00 ^JPY	-0.58%		-6.73%	-22.23%

11-02	AGS Corporation's Equity Buyback announced on October 30, 2026, has closed with 100,000 shares, representing 0.6% for ¥103.1 million.	CI
11-02	Tranche Update on AGS Corporation's Equity Buyback Plan announced on October 30, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	14,969	14,140	12,310	14,745	13,715	18,751
Change	-	-5.54%	-12.94%	19.78%	-6.99%	36.72%
Enterprise Value (EV) ¹	11,978	10,121	8,485	10,209	9,683	13,694
Change	-	-15.5%	-16.16%	20.31%	-5.16%	41.42%
P/E	30.1x	22.2x	18.1x	16x	10x	9.73x
PBR	1.2x	1.1x	0.91x	1.06x	0.94x	1.17x
PEG	-	0.8x	2.58x	0.4x	0.2x	0.2x
Capitalization / Revenue	0.71x	0.67x	0.58x	0.67x	0.55x	0.66x
EV / Revenue	0.57x	0.48x	0.4x	0.46x	0.39x	0.48x
EV / EBITDA	6x	4.54x	4.07x	4.04x	3.17x	3.7x
EV / EBIT	15.6x	10.7x	9.71x	8.02x	5.23x	5.59x
EV / FCF	9.85x	7.39x	6.89x	7.01x	196x	7.91x
FCF Yield	10.2%	13.5%	14.5%	14.3%	0.51%	12.6%
Dividend per Share ²	11	11	11	14.5	24	34
Rate of return	1.31%	1.38%	1.58%	1.68%	2.93%	3.02%
EPS ²	27.93	35.88	38.4	53.99	81.86	115.6
Distribution rate	39.4%	30.7%	28.6%	26.9%	29.3%	29.4%
Net sales ¹	20,949	21,187	21,066	22,092	24,862	28,622
EBITDA ¹	1,998	2,227	2,086	2,527	3,057	3,696
EBIT ¹	769	949	874	1,273	1,850	2,450
Net income ¹	497	638	682	936	1,379	1,932
Net Debt ¹	-2,991	-4,019	-3,825	-4,536	-4,032	-5,057
Reference price ²	842.00	795.00	696.00	865.00	820.00	1,124.00
Nbr of stocks (in thousands)	17,778	17,786	17,687	17,046	16,725	16,682
Announcement Date	6/22/21	6/22/22	6/22/23	6/20/24	6/19/25	6/19/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AGS CORPORATION	-	-	-	-	108M
IBM	25.26x	4.07x	14.17x	2.68%	239B
SALESFORCE, INC.	21.65x	4.58x	11.23x	0.77%	186B
ACCENTURE PLC	17.82x	2.02x	10.41x	2.65%	154B
SNOWFLAKE INC.	-115.49x	15.84x	87.11x	-.--%	102B
TATA CONSULTANCY SERVICES LTD.	16.31x	2.94x	11.35x	4.93%	95.61B
CLOUDFLARE, INC.	-457.45x	32.43x	133.21x	-.--%	94.42B
RELX PLC	23.22x	6.01x	14.75x	2.43%	69.98B
INFOSYS LIMITED	15.24x	2.21x	9.41x	5.06%	49.67B
HCL TECHNOLOGIES LIMITED	19.53x	2.51x	12.03x	4.42%	41B
Average	-48.21x	8.07x	33.74x	2.55%	103.22B
Weighted average by Cap.	-36.31x	7.49x	30.67x	2.19%