Valuation Ai Holdings Corporation

Stocks

Delayed Japan Exchange 02:24:07 2026-08-24 EDT			5-day change	1st Jan Change
2,932.00 ^JPY	-0.03%		-0.54%	+3.57%

06-22	Ai Holdings Corporation Announces Resignation of Yasutaka Arakawa as Representative Director and President, Effective June 30, 2026	CI
05-15	Ai Holdings Corporation Revises Dividend Guidance for the Year-End Period of the Fiscal Year Ending June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	103,713	73,409	109,402	112,526	124,928	156,250	-	-
Change	-	-29.22%	49.03%	2.86%	11.02%	25.07%	-	-
Enterprise Value (EV)	73,156	38,358	73,192	77,659	80,937	156,250	156,250	156,250
Change	-	-47.57%	90.81%	6.1%	4.22%	93.05%	0%	0%
P/E	17.7x	9.49x	13.3x	7.18x	5.76x	12x	17.2x	16.1x
PBR	1.93x	1.2x	1.63x	1.4x	1.11x	1.21x	-	-
PEG	-	0.3x	2.04x	0.1x	0.3x	-0.3x	-0.9x	2.43x
Capitalization / Revenue	2.24x	1.56x	2.36x	2.26x	1.89x	1.68x	1.78x	1.72x
EV / Revenue	0x	0x	0x	0x	0x	1.81x	1.78x	1.72x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.2x	13x	12.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	45	60	80	90	100	125	125	130
Rate of return	2.05%	3.87%	3.46%	3.79%	4.26%	4.66%	4.26%	4.43%
EPS ²	123.8	163.4	174.1	331.1	407.1	224.1	170.8	182.1
Distribution rate	36.3%	36.7%	46%	27.2%	24.6%	55.8%	73.2%	71.4%
Net sales ¹	46,219	47,059	46,396	49,812	66,197	85,024	88,000	91,000
EBITDA	10,326	10,726	10,314	-	-	-	-	-
EBIT ¹	9,447	9,850	9,434	9,853	8,889	10,762	12,000	12,800
Net income ¹	5,863	7,738	8,243	15,681	21,280	11,937	9,100	9,700
Net Debt	-30,557	-35,051	-36,210	-34,867	-43,991	-	-	-
Reference price ²	2,190.00	1,550.00	2,310.00	2,376.00	2,345.00	2,933.00	2,933.00	2,933.00
Nbr of stocks (in thousands)	47,357	47,361	47,360	47,360	53,274	53,273	-	-
Announcement Date	8/18/21	8/19/22	8/18/23	8/19/24	8/19/25	8/19/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AI HOLDINGS CORPORATION	13.83x	-	-	4.26%	983M
KEYENCE CORPORATION	34.3x	12.19x	22.26x	0.8%	122B
SHENGYI TECHNOLOGY CO.,LTD.	43.07x	7.11x	31.04x	1.84%	47.98B
FLEX LTD.	26.84x	1.25x	14.27x	-.--%	40.8B
TDK CORPORATION	23.27x	1.96x	9.45x	1.32%	36.31B
TELEDYNE TECHNOLOGIES INCORPORATED	30.44x	4.63x	18.47x	-.--%	29.49B
KYOCERA CORPORATION	30.49x	2.14x	14.83x	1.55%	29.47B
HEXAGON AB	11.23x	6.24x	17.41x	1.35%	28.39B
HALMA PLC	30.68x	4.7x	18.79x	0.75%	18.07B
ZEBRA TECHNOLOGIES CORPORATION	24.75x	3.15x	13.2x	-.--%	17.43B
Average	26.89x	4.82x	17.75x	1.19%	37.08B
Weighted average by Cap.	30.48x	6.67x	19.40x	0.91%