Valuation Airman Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
2,455.00 ^JPY	-2.58%		-5.03%	+34.59%

08-17	Airman Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and the Fiscal Year Ending March 31, 2027	CI
08-10	Tranche Update on Airman Corporation's Equity Buyback Plan announced on July 30, 2026.	CI

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	66,149	-	-
Change	-	58.63%	42.34%	-6.67%	-1.29%	27.91%	-	-
Enterprise Value (EV)	14,017	27,865	45,762	41,056	47,137	66,149	66,149	66,149
Change	-	98.8%	64.23%	-10.28%	14.81%	40.33%	0%	0%
P/E	9.13x	10.6x	11.1x	10.9x	9.37x	10.7x	11x	10.7x
PBR	0.8x	1.16x	1.5x	1.28x	1.15x	1.39x	1.31x	1.25x
PEG	-	0.3x	0.3x	-2.38x	0.5x	0.9x	-3.42x	3.22x
Capitalization / Revenue	0.68x	0.8x	1.08x	0.96x	0.93x	1.09x	1.07x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.09x	1.07x	1.04x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.52x	7.78x	7.52x
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%	2.93%	3.26%	3.67%
EPS ²	95.76	132.5	182.2	173.8	205	230.1	222.7	230.1
Distribution rate	31.3%	34%	31.3%	32.8%	35.1%	31.3%	35.9%	39.1%
Net sales ¹	36,650	49,000	51,900	54,827	55,604	60,900	62,100	63,500
EBITDA	-	-	7,323	-	-	-	-	-
EBIT ¹	3,570	4,842	6,187	6,918	7,185	8,800	8,500	8,800
Net income ¹	2,748	3,752	5,098	4,812	5,597	6,200	6,000	6,200
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	2,455.00	2,455.00	2,455.00
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

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.($)
AIRMAN CORPORATION	10.67x	-	-	2.93%	419M
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.15x	18.22x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
Average	28.89x	4.88x	18.92x	1.4%	52.93B
Weighted average by Cap.	32.68x	5.32x	20.25x	1.14%