Valuation Ai Robotics Inc.

Stocks

Delayed Japan Exchange Other stock markets 21:01:56 2026-07-23 EDT			5-day change	1st Jan Change
794.00 ^JPY	0.00%		+3.79%	-48.24%

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
Market Cap ¹	47,646	51,531	-	-
Change	-	8.15%	-	-
Enterprise Value (EV)	45,395	51,531	51,531	51,531
Change	-	13.52%	0%	0%
P/E	25.1x	27.6x	9.28x	6.68x
PBR	14.4x	12.9x	4.31x	2.55x
PEG	-	0.8x	0.1x	0.2x
Capitalization / Revenue	3.35x	2.65x	0.88x	0.64x
EV / Revenue	0x	1.87x	0.88x	0.64x
EV / EBITDA	-	-	-	-
EV / EBIT	0x	11.1x	6.55x	4.65x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	32.47	43.43	85.6	118.9
Distribution rate	-	-	-	-
Net sales ¹	14,206	29,359	58,782	81,075
EBITDA	-	-	-	-
EBIT ¹	2,480	3,802	7,870	11,075
Net income ¹	1,703	2,654	5,557	7,721
Net Debt	-2,251	-	-	-
Reference price ²	816.00	794.00	794.00	794.00
Nbr of stocks (in thousands)	58,390	64,900	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AI ROBOTICS INC.	15.95x	-	-	-	315M
PROCTER & GAMBLE COMPANY	21.97x	4.27x	15.63x	2.86%	347B
UNILEVER PLC	17.81x	2.71x	12x	3.53%	133B
COLGATE-PALMOLIVE COMPANY	24.86x	3.73x	15.68x	2.3%	73.32B
HINDUSTAN UNILEVER LIMITED	44.83x	7.19x	31.21x	2.1%	52.46B
KENVUE INC.	20.08x	2.82x	11.71x	4.43%	36.73B
ESTEE LAUDER	80.27x	2.38x	14.31x	1.7%	29.9B
BEIERSDORF	18.26x	1.32x	7.9x	1.29%	19.63B
ESSITY AB	16.21x	1.55x	8.83x	3.27%	19.62B
KAO CORPORATION	21.39x	1.54x	9.83x	2.42%	17.91B
Average	28.16x	3.06x	14.12x	2.66%	73.01B
Weighted average by Cap.	25.16x	3.77x	15.31x	2.86%