|
Delayed
Japan Exchange
02:30:00 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 1,104.00 JPY | +2.79% |
|
+1.47% | -33.17% |
| 25-09-18 | AI CROSS Inc. agreed to acquire Lowp Co., Ltd. for Muneyoshi Nakanishi. | CI |
| 24-02-08 | Tranche Update on AI CROSS Inc.'s Equity Buyback Plan announced on November 14, 2023. | CI |
Company Valuation: AI CROSS Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Market Cap 1 | 5,650 | 3,670 | 5,059 | 6,260 | 6,209 |
| Change | - | -35.04% | 37.85% | 23.74% | -0.82% |
| Enterprise Value (EV) 1 | 4,360 | 2,476 | 3,657 | 4,698 | 4,830 |
| Change | - | -43.21% | 47.7% | 28.47% | 2.8% |
| P/E | 17.1x | 40.2x | 32.8x | 43.2x | 39.1x |
| PBR | 3.68x | 2.25x | 2.93x | 3.67x | 3.23x |
| PEG | - | -0.6x | 0.5x | -139.21x | 4.07x |
| Capitalization / Revenue | 2.33x | 1.11x | 1.55x | 1.69x | 1.5x |
| EV / Revenue | 1.8x | 0.75x | 1.12x | 1.27x | 1.16x |
| EV / EBITDA | 15.1x | 10.2x | 11.3x | 12.9x | 11.7x |
| EV / EBIT | 16.8x | 11.1x | 12.5x | 14x | 13.1x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | 83.58 | 23.08 | 38.67 | 38.55 | 42.25 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 2,422 | 3,305 | 3,254 | 3,705 | 4,151 |
| EBITDA 1 | 288 | 243 | 323 | 364 | 413 |
| EBIT 1 | 260 | 224 | 292 | 335 | 370 |
| Net income 1 | 341 | 95 | 156 | 148 | 165 |
| Net Debt 1 | -1,290 | -1,194 | -1,402 | -1,562 | -1,379 |
| Reference price 2 | 1,430.00 | 927.00 | 1,268.00 | 1,667.00 | 1,652.00 |
| Nbr of stocks (in thousands) | 3,951 | 3,959 | 3,990 | 3,755 | 3,758 |
| Announcement Date | 3/28/22 | 3/28/23 | 3/28/24 | 3/26/25 | 3/27/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 25.87M | |
| 26.67x | 9.84x | 16.09x | 0.74% | 3,900B | |
| 122.01x | 53.97x | 87.88x | -.--% | 455B | |
| 21.45x | 6.07x | 10.63x | 1.4% | 432B | |
| 258.08x | 23.04x | 67.46x | -.--% | 333B | |
| 2726.7x | 45.73x | 149.55x | -.--% | 280B | |
| 26.19x | 5.25x | 16.57x | 1.45% | 239B | |
| 88.09x | 8.56x | 22.9x | -.--% | 141B | |
| 59.54x | 16.06x | 42.29x | -.--% | 135B | |
| 493.82x | 21.18x | 83.72x | -.--% | 99.25B | |
| Average | 424.73x | 21.08x | 55.23x | 0.4% | 601.38B | |
| Weighted average by Cap. | 181.80x | 15.43x | 32.07x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4476 Stock
- Valuation AI CROSS Inc.
Select your edition
All financial news and data tailored to specific country editions
