Valuation Ai Holdings Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-31 EDT			5-day change	1st Jan Change
2,950.00 ^JPY	+1.55%		+7.98%	+4.31%

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	157,156	-	-
Change	-	-29.22%	49.03%	2.86%	11.02%	25.8%	-	-
Enterprise Value (EV)	73,156	38,358	73,192	77,659	80,937	157,156	157,156	157,156
Change	-	-47.57%	90.81%	6.1%	4.22%	94.17%	0%	0%
P/E	17.7x	9.49x	13.3x	7.18x	5.76x	13.9x	17.3x	16.2x
PBR	1.93x	1.2x	1.63x	1.4x	1.11x	-	-	-
PEG	-	0.3x	2.04x	0.1x	0.3x	-0.3x	-0.9x	2.45x
Capitalization / Revenue	2.24x	1.56x	2.36x	2.26x	1.89x	1.82x	1.79x	1.73x
EV / Revenue	0x	0x	0x	0x	0x	1.82x	1.79x	1.73x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.3x	13.1x	12.3x
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%	4.24%	4.24%	4.41%
EPS ²	123.8	163.4	174.1	331.1	407.1	212.1	170.8	182.1
Distribution rate	36.3%	36.7%	46%	27.2%	24.6%	58.9%	73.2%	71.4%
Net sales ¹	46,219	47,059	46,396	49,812	66,197	86,400	88,000	91,000
EBITDA	10,326	10,726	10,314	-	-	-	-	-
EBIT ¹	9,447	9,850	9,434	9,853	8,889	11,800	12,000	12,800
Net income ¹	5,863	7,738	8,243	15,681	21,280	11,300	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	2,950.00	2,950.00	2,950.00
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	-	-	-

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.($)
AI HOLDINGS CORPORATION	13.91x	-	-	4.24%	986M
KEYENCE CORPORATION	36.24x	12.7x	23.32x	0.77%	124B
FLEX LTD.	27.64x	1.27x	14.56x	-.--%	41.68B
SHENGYI TECHNOLOGY CO.,LTD.	41.3x	6.2x	29.1x	1.91%	37.99B
TDK CORPORATION	24.06x	1.99x	9.21x	1.34%	35.83B
TELEDYNE TECHNOLOGIES INCORPORATED	31.37x	4.79x	19.11x	-.--%	30.39B
KYOCERA CORPORATION	33.29x	2.21x	14.79x	1.52%	30.07B
HEXAGON AB	10.58x	5.9x	16.44x	1.43%	26.35B
HALMA PLC	30.85x	4.73x	18.9x	0.75%	17.95B
LINGYI ITECH (GUANGDONG) COMPANY	29.25x	1.58x	13.8x	0.43%	14.02B
Average	27.85x	4.60x	17.69x	1.24%	35.88B
Weighted average by Cap.	31.41x	6.71x	19.33x	0.9%