Company Valuation: Aiming Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 16,134 10,041 9,850 10,454
Change - -37.76% -1.91% 6.13%
Enterprise Value (EV) 1 10,881 7,659 6,983 5,056
Change - -29.61% -8.83% -27.6%
P/E 26.8x -4.5x -28.2x 9.63x
PBR 2.4x 2.24x 1.7x 1.52x
PEG - 0x 0.3x -0x
Capitalization / Revenue 1.18x 0.55x 0.58x 0.66x
EV / Revenue 0.8x 0.42x 0.41x 0.32x
EV / EBITDA 23.7x -13.4x -212x 2.35x
EV / EBIT 27.2x -5.85x -12.6x 2.43x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 2 - - -
Rate of return 0.5% - - -
EPS 2 15.03 -55.52 -7.495 23.27
Distribution rate 13.3% - - -
Net sales 1 13,668 18,199 17,086 15,826
EBITDA 1 459 -573 -33 2,150
EBIT 1 400 -1,309 -553 2,080
Net income 1 601 -2,227 -341 1,086
Net Debt 1 -5,253 -2,382 -2,867 -5,398
Reference price 2 403.00 250.00 211.00 224.00
Nbr of stocks (in thousands) 40,034 40,164 46,680 46,668
Announcement Date 3/30/23 3/29/24 3/27/25 3/26/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 49.41M
26.27x9.71x15.87x0.75% 3,843B
121.59x53.78x87.57x-.--% 454B
21.42x6.06x10.62x1.4% 431B
255.85x22.84x66.87x-.--% 330B
2700.4x45.28x148.08x-.--% 277B
26.03x5.22x16.46x1.46% 239B
86.99x8.45x22.61x-.--% 139B
58.52x15.77x41.53x-.--% 133B
495.26x21.25x83.97x-.--% 99.54B
Average 421.37x 20.93x 54.84x 0.4% 594.51B
Weighted average by Cap. 180.55x 15.31x 31.85x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 3911 Stock
  4. Valuation Aiming Inc.