Valuation AirTrip Corp.

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
783.00 ^JPY	+0.38%		+2.89%	+3.16%

05-15	AirTrip Corp. Revises Its Full-Year Consolidated Earnings Forecasts for the Fiscal Year Ending September 30, 2026	CI
05-15	AirTrip Corp. announces an Equity Buyback for 2,500,000 shares, representing 10.98% for ¥1,740 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95,286	63,121	47,531	27,249	21,950	17,762	-	-
Change	-	-33.76%	-24.7%	-42.67%	-19.45%	-19.08%	-	-
Enterprise Value (EV)	96,183	61,692	40,726	21,925	14,270	17,762	17,762	17,762
Change	-	-35.86%	-33.98%	-46.16%	-34.92%	24.47%	0%	0%
P/E	39.2x	33.2x	31.7x	13.1x	12.3x	17.5x	13.5x	9.73x
PBR	13.2x	6.79x	3.81x	1.99x	1.46x	1.42x	1.32x	1.19x
PEG	-	-1.4x	-1.4x	0.3x	-0.8x	-0.4x	0.5x	0.3x
Capitalization / Revenue	5.44x	4.67x	2.05x	1.02x	0.78x	0.52x	0.48x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.52x	0.48x	0.44x
EV / EBITDA	-	0x	0x	0x	0x	6.58x	5.55x	4.44x
EV / EBIT	0x	0x	0x	0x	0x	8.88x	7.1x	5.38x
EV / FCF	-	0x	0x	0x	0x	9.87x	17.8x	9.87x
FCF Yield	-	3.13%	7.78%	5.41%	14.7%	10.1%	5.63%	10.1%
Dividend per Share ²	10	10	10	10	10	10	15	15
Rate of return	0.23%	0.35%	0.47%	0.82%	1.02%	1.28%	1.92%	1.92%
EPS ²	112.2	85.9	66.98	93.13	79.47	44.6	57.9	80.2
Distribution rate	8.92%	11.6%	14.9%	10.7%	12.6%	22.4%	25.9%	18.7%
Net sales ¹	17,524	13,510	23,162	26,635	28,104	34,000	37,000	40,000
EBITDA ¹	-	2,949	3,071	3,061	4,667	2,700	3,200	4,000
EBIT ¹	3,142	2,193	2,398	2,401	3,099	2,000	2,500	3,300
Net income ¹	2,372	1,901	1,489	2,084	1,779	1,000	1,300	1,800
Net Debt	897	-1,429	-6,805	-5,324	-7,680	-	-	-
Reference price ²	4,400.00	2,849.00	2,125.00	1,217.00	980.00	780.00	780.00	780.00
Nbr of stocks (in thousands)	21,656	22,155	22,368	22,390	22,398	22,772	-	-
Announcement Date	11/12/21	11/14/22	11/14/23	11/14/24	11/14/25	-	-	-

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.($)
AIRTRIP CORP.	17.49x	-	-	1.28%	110M
BOOKING HOLDINGS INC.	16.44x	4.5x	12.09x	0.98%	133B
TRIP.COM GROUP LIMITED	12.06x	1.77x	5.99x	0.79%	28.4B
EXPEDIA GROUP, INC.	15.2x	1.71x	6.82x	0.76%	28.91B
MAKEMYTRIP LIMITED	125.56x	4.47x	26.51x	-.--%	4.43B
TONGCHENG TRAVEL HOLDINGS LIMITED	8.25x	0.84x	3.23x	2.55%	3.98B
FLIGHT CENTRE TRAVEL GROUP LIMITED	14.69x	0.73x	4.41x	3.44%	1.74B
TBO TEK LIMITED	63.4x	5.62x	38.72x	-.--%	1.65B
SEERA HOLDING GROUP	40.17x	1.44x	7.26x	1.54%	1.54B
TRIPADVISOR, INC.	22.79x	0.87x	5.21x	-.--%	1.51B
Average	33.61x	2.44x	12.25x	1.14%	20.54B
Weighted average by Cap.	18.44x	3.59x	10.70x	0.94%