Valuation Ai Robotics Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-13 EDT			5-day change	1st Jan Change
828.00 ^JPY	-1.43%		-2.24%	-46.02%

07-16	Nvidia, Noetra to Support Development of National AI Infrastructure in Japan	MT
07-15	AI Startup Targets Faster Navy Maintenance	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	47,646	77,815	54,599	-	-
Change	-	63.32%	-29.83%	-	-
Enterprise Value (EV)	45,395	77,815	54,599	54,599	54,599
Change	-	71.42%	-29.83%	0%	0%
P/E	25.1x	27.6x	9.81x	7.06x	5.24x
PBR	14.4x	12.9x	4.56x	2.69x	1.71x
PEG	-	0.8x	0.1x	0.2x	0.1x
Capitalization / Revenue	3.35x	2.65x	0.93x	0.67x	0.5x
EV / Revenue	0x	0x	0.93x	0.67x	0.5x
EV / EBITDA	-	-	-	-	-
EV / EBIT	0x	0x	6.94x	4.93x	3.66x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	32.47	43.43	85.6	118.9	160.4
Distribution rate	-	-	-	-	-
Net sales ¹	14,206	29,359	58,782	81,075	108,275
EBITDA	-	-	-	-	-
EBIT ¹	2,480	3,802	7,870	11,075	14,920
Net income ¹	1,703	2,654	5,557	7,721	10,418
Net Debt	-2,251	-	-	-	-
Reference price ²	816.00	1,199.00	840.00	840.00	840.00
Nbr of stocks (in thousands)	58,390	64,900	64,999	-	-
Announcement Date	5/14/25	5/13/26	-	-	-

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 ROBOTICS INC.	9.81x	-	-	-	343M
PROCTER & GAMBLE COMPANY	20.96x	4.05x	14.76x	3.06%	335B
UNILEVER PLC	17.85x	2.69x	11.87x	3.58%	133B
COLGATE-PALMOLIVE COMPANY	25.11x	3.75x	15.77x	2.3%	73.59B
HINDUSTAN UNILEVER LIMITED	42.79x	6.89x	29.91x	2.16%	50.82B
KENVUE INC.	19.96x	2.79x	11.68x	4.46%	36.46B
ESTEE LAUDER	84.8x	2.5x	15.05x	1.6%	31.72B
KAO CORPORATION	24.1x	1.78x	11.34x	2.12%	20.96B
BEIERSDORF	20.79x	1.35x	8.71x	1.27%	19.84B
ESSITY AB	15.89x	1.53x	8.71x	3.33%	19.55B
Average	28.21x	3.04x	14.20x	2.65%	72.11B
Weighted average by Cap.	25.05x	3.63x	14.83x	2.95%