|
Delayed
Japan Exchange
21:03:06 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 1,427.00 JPY | +0.28% |
|
+0.42% | +4.24% |
| 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 | 91,868 | - | - |
| Change | - | -11.75% | 36.4% | 16.98% | -10.79% | 9.53% | - | - |
| Enterprise Value (EV) | 66,769 | 58,071 | 38,500 | 47,362 | 57,365 | 91,868 | 91,868 | 91,868 |
| Change | - | -13.03% | -33.7% | 23.02% | 21.12% | 60.14% | 0% | 0% |
| P/E | 11.9x | 10.1x | 15.3x | 14.8x | 12.9x | 13.7x | 13.5x | 13.1x |
| PBR | 0.88x | 0.76x | 0.98x | 1.12x | 1.11x | - | - | - |
| PEG | - | 1.48x | -1.4x | 0.7x | 0.7x | 4.5x | 9.34x | 4.45x |
| Capitalization / Revenue | 1.18x | 0.97x | 1.51x | 1.59x | 1.41x | 1.49x | 1.44x | 1.39x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.49x | 1.44x | 1.39x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12.1x | 11.5x | 11.1x |
| 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% | 4.57% | 4.64% | 4.78% |
| 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 | 1,423.00 | 1,423.00 | 1,423.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.73x | - | - | 4.56% | 582M | |
| 27.1x | 4.63x | 20.69x | 0.85% | 333B | |
| 34.91x | 5.44x | 29.66x | 1.04% | 170B | |
| 15.44x | 1.18x | 7.62x | 4.77% | 65.84B | |
| 18.49x | 1.72x | 13.93x | 2.95% | 57.94B | |
| 30.33x | 4.26x | 18.03x | 0.43% | 47.87B | |
| 15.73x | 1.6x | 9.16x | 2.75% | 39.65B | |
| 11.16x | 1.05x | 10.49x | 4.68% | 34.88B | |
| 30.9x | 4.49x | 17.93x | 1.62% | 29.59B | |
| 12.35x | 0.41x | 4.17x | 3.98% | 26.05B | |
| Average | 21.01x | 2.75x | 14.63x | 2.76% | 80.62B | |
| Weighted average by Cap. | 25.78x | 3.84x | 19.23x | 1.73% |
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
