|
Market Closed -
Japan Exchange
02:30:00 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 1,443.00 JPY | +0.91% |
|
-1.23% | +5.41% |
| 06-16 | Mizuno's Growth Story Gets Real |  |
| 04-24 | Aichi Corporation Proposes Year End Dividend for Fiscal Year Ended March 31, 2026, Payable on June 4, 2026 | CI |
Company Valuation: Aichi Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 66,769 | 58,925 | 80,376 | 94,020 | 83,876 | 93,159 | - | - |
| Change | - | -11.75% | 36.4% | 16.98% | -10.79% | 11.07% | - | - |
| Enterprise Value (EV) | 66,769 | 58,071 | 38,500 | 47,362 | 57,365 | 93,159 | 93,159 | 93,159 |
| Change | - | -13.03% | -33.7% | 23.02% | 21.12% | 62.4% | 0% | 0% |
| P/E | 11.9x | 10.1x | 15.3x | 14.8x | 12.9x | 13.9x | 13.7x | 13.3x |
| PBR | 0.88x | 0.76x | 0.98x | 1.12x | 1.11x | - | - | - |
| PEG | - | 1.48x | -1.4x | 0.7x | 0.7x | 4.56x | 9.48x | 4.52x |
| Capitalization / Revenue | 1.18x | 0.97x | 1.51x | 1.59x | 1.41x | 1.51x | 1.46x | 1.41x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.51x | 1.46x | 1.41x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12.3x | 11.6x | 11.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 34 | 36 | 40 | 55 | 60 | 65 | 66 | 68 |
| Rate of return | 3.85% | 4.52% | 3.71% | 4.36% | 4.62% | 4.5% | 4.57% | 4.71% |
| EPS 2 | 74.09 | 79.16 | 70.26 | 84.96 | 100.7 | 103.8 | 105.3 | 108.4 |
| Distribution rate | 45.9% | 45.5% | 56.9% | 64.7% | 59.6% | 62.6% | 62.7% | 62.7% |
| Net sales 1 | 56,591 | 60,679 | 53,129 | 59,307 | 59,614 | 61,500 | 64,000 | 66,000 |
| EBITDA | 8,419 | 8,836 | 7,782 | 8,881 | 8,883 | - | - | - |
| EBIT 1 | 6,861 | 7,351 | 6,342 | 7,440 | 7,512 | 7,600 | 8,000 | 8,300 |
| Net income 1 | 5,644 | 5,958 | 5,270 | 6,335 | 6,658 | 6,700 | 6,800 | 7,000 |
| Net Debt | - | -854 | -41,876 | -46,658 | -26,511 | - | - | - |
| Reference price 2 | 882.00 | 796.00 | 1,078.00 | 1,261.00 | 1,299.00 | 1,443.00 | 1,443.00 | 1,443.00 |
| Nbr of stocks (in thousands) | 75,702 | 74,027 | 74,561 | 74,560 | 64,570 | 64,559 | - | - |
| Announcement Date | 4/26/22 | 4/25/23 | 4/23/24 | 4/23/25 | 4/24/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.78x | - | - | 4.55% | 585M | |
| 30.91x | 5.25x | 23.26x | 0.75% | 380B | |
| 37.54x | 5.79x | 31.56x | 0.96% | 183B | |
| 15.63x | 1.2x | 7.75x | 4.78% | 65.82B | |
| 18.69x | 1.73x | 14.19x | 2.92% | 58.85B | |
| 31.65x | 4.37x | 18.41x | 0.42% | 49.19B | |
| 16.85x | 1.69x | 9.62x | 2.65% | 41.83B | |
| 11.31x | 1.07x | 10.63x | 4.57% | 36.3B | |
| 32.34x | 4.69x | 18.69x | 1.55% | 30.36B | |
| 11.92x | 0.39x | 3.98x | 4.13% | 25.14B | |
| Average | 22.06x | 2.91x | 15.34x | 2.73% | 87.15B | |
| Weighted average by Cap. | 28.37x | 4.26x | 21.05x | 1.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6345 Stock
- Valuation Aichi Corporation
Select your edition
All financial news and data tailored to specific country editions
