|
Market Closed -
Japan Exchange
02:30:00 2026-08-17 EDT
|
5-day change | 1st Jan Change | ||
| 2,558.00 JPY | -0.31% |
|
+2.24% | +40.24% |
| 08-10 | Tranche Update on Airman Corporation's Equity Buyback Plan announced on July 30, 2026. | CI |
| 07-30 | Airman Corporation authorizes a Buyback Plan. | CI |
Company Valuation: Airman Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,860 | 39,434 | 56,130 | 52,387 | 51,714 | 69,140 | - | - |
| Change | - | 58.63% | 42.34% | -6.67% | -1.29% | 33.7% | - | - |
| Enterprise Value (EV) | 14,017 | 27,865 | 45,762 | 41,056 | 47,137 | 69,140 | 69,140 | 69,140 |
| Change | - | 98.8% | 64.23% | -10.28% | 14.81% | 46.68% | 0% | 0% |
| P/E | 9.13x | 10.6x | 11.1x | 10.9x | 9.37x | 16.1x | 14.7x | 13.6x |
| PBR | 0.8x | 1.16x | 1.5x | 1.28x | 1.15x | 1.51x | 1.47x | 1.42x |
| PEG | - | 0.3x | 0.3x | -2.38x | 0.5x | -0.7x | 1.57x | 1.6x |
| Capitalization / Revenue | 0.68x | 0.8x | 1.08x | 0.96x | 0.93x | 1.19x | 1.15x | 1.11x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.19x | 1.15x | 1.11x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11.2x | 10.3x | 9.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 30 | 45 | 57 | 57 | 72 | 72 | 80 | 90 |
| Rate of return | 3.43% | 3.22% | 2.83% | 3% | 3.75% | 2.81% | 3.12% | 3.51% |
| EPS 2 | 95.76 | 132.5 | 182.2 | 173.8 | 205 | 159.6 | 174.5 | 189.3 |
| Distribution rate | 31.3% | 34% | 31.3% | 32.8% | 35.1% | 45.1% | 45.8% | 47.5% |
| Net sales 1 | 36,650 | 49,000 | 51,900 | 54,827 | 55,604 | 58,300 | 60,200 | 62,500 |
| EBITDA | - | - | 7,323 | - | - | - | - | - |
| EBIT 1 | 3,570 | 4,842 | 6,187 | 6,918 | 7,185 | 6,200 | 6,700 | 7,200 |
| Net income 1 | 2,748 | 3,752 | 5,098 | 4,812 | 5,597 | 4,300 | 4,700 | 5,100 |
| Net Debt | -10,843 | -11,569 | -10,368 | -11,331 | -4,577 | - | - | - |
| Reference price 2 | 874.00 | 1,398.00 | 2,016.00 | 1,903.00 | 1,920.00 | 2,566.00 | 2,566.00 | 2,566.00 |
| Nbr of stocks (in thousands) | 28,443 | 28,207 | 27,842 | 27,529 | 26,934 | 26,945 | - | - |
| Announcement Date | 5/10/22 | 5/10/23 | 5/9/24 | 5/9/25 | 5/11/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.08x | - | - | 2.81% | 434M | |
| 38.79x | 6.62x | 24.59x | 0.69% | 133B | |
| 29.27x | 5.46x | 18.94x | 2.06% | 37.74B | |
| 32.89x | 4.35x | 16.45x | 0.1% | 32.34B | |
| 23.98x | 4x | 12.69x | 1.4% | 30.2B | |
| 26.14x | 3.18x | 13.68x | 1.44% | 27.94B | |
| 112.9x | 40.63x | 92.94x | 0.32% | 27.91B | |
| 22.87x | 3.31x | 14.28x | 1.02% | 27.89B | |
| 25.94x | 3.26x | 15.94x | 1.74% | 24.22B | |
| Average | 36.54x | 8.85x | 26.19x | 1.29% | 37.98B | |
| Weighted average by Cap. | 38.65x | 8.04x | 25.38x | 0.99% |
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
- 6364 Stock
- Valuation Airman Corporation
Select your edition
All financial news and data tailored to specific country editions
