|
Delayed
Japan Exchange
02:24:58 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 2,153.50 JPY | -1.01% |
|
-1.94% | -26.40% |
| 08-02 | Toyota expected to post fifth straight profit drop, investors weigh Japan quake fallout | RE |
| 07-31 | Aisin Corp's Fiscal Q1 Attributable Profit Slides 19% | MT |
Company Valuation: Aisin Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,130,614 | 982,414 | 1,676,774 | 1,229,684 | 1,570,875 | 1,526,149 | - | - |
| Change | - | -13.11% | 70.68% | -26.66% | 27.75% | -2.85% | - | - |
| Enterprise Value (EV) 1 | 1,626,377 | 1,575,186 | 1,875,877 | 1,407,855 | 1,664,479 | 1,844,458 | 1,927,211 | 1,526,149 |
| Change | - | -3.15% | 19.09% | -24.95% | 18.23% | 10.81% | 4.49% | -20.81% |
| P/E | 7.97x | 26.1x | 18.5x | 11.8x | 9.32x | 9.91x | 8.35x | 7.31x |
| PBR | 0.64x | 0.56x | 0.79x | 0.62x | 0.71x | 0.69x | 0.65x | 0.61x |
| PEG | - | -0.4x | 0x | 0.5x | 0.1x | -1.76x | 0.4x | 0.5x |
| Capitalization / Revenue | 0.29x | 0.22x | 0.34x | 0.25x | 0.31x | 0.29x | 0.28x | 0.27x |
| EV / Revenue | 0.42x | 0.36x | 0.38x | 0.29x | 0.33x | 0.35x | 0.35x | 0.27x |
| EV / EBITDA | 3.69x | 4.7x | 4.49x | 2.96x | 3.37x | 3.77x | 3.57x | 2.67x |
| EV / EBIT | 8.94x | 27.2x | 13.1x | 6.94x | 7.27x | 7.59x | 6.88x | 4.93x |
| EV / FCF | -140x | 30.8x | 4.61x | 7.3x | 12.4x | 13.2x | 11.6x | 7.81x |
| FCF Yield | -0.71% | 3.24% | 21.7% | 13.7% | 8.07% | 7.58% | 8.65% | 12.8% |
| Dividend per Share 2 | 56.67 | 56.67 | 56.67 | 60 | 70 | 75.31 | 88.14 | 97.69 |
| Rate of return | 4.05% | 4.66% | 2.73% | 3.7% | 3.23% | 3.46% | 4.05% | 4.49% |
| EPS 2 | 175.6 | 46.59 | 112.3 | 137.8 | 232.6 | 219.5 | 260.4 | 297.6 |
| Distribution rate | 32.3% | 122% | 50.5% | 43.5% | 30.1% | 34.3% | 33.8% | 32.8% |
| Net sales 1 | 3,917,434 | 4,402,823 | 4,909,557 | 4,896,104 | 5,117,764 | 5,324,928 | 5,500,348 | 5,660,576 |
| EBITDA 1 | 440,630 | 335,129 | 417,696 | 475,780 | 493,430 | 489,468 | 539,182 | 572,034 |
| EBIT 1 | 182,011 | 57,942 | 143,396 | 202,941 | 228,796 | 243,027 | 280,196 | 309,851 |
| Net income 1 | 141,941 | 37,670 | 90,813 | 107,586 | 171,697 | 153,895 | 175,752 | 193,586 |
| Net Debt 1 | 495,763 | 592,772 | 199,103 | 178,171 | 93,604 | 318,308 | 401,062 | - |
| Reference price 2 | 1,398.33 | 1,215.00 | 2,073.67 | 1,623.00 | 2,168.00 | 2,175.50 | 2,175.50 | 2,175.50 |
| Nbr of stocks (in thousands) | 808,544 | 808,571 | 808,604 | 757,661 | 724,573 | 701,517 | - | - |
| Announcement Date | 4/28/22 | 4/27/23 | 4/26/24 | 4/25/25 | 4/28/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.91x | 0.35x | 3.77x | 3.46% | 9.61B | |
| 18.49x | 2.02x | 11.06x | 1.59% | 72.41B | |
| 20.04x | 1.37x | 10.56x | 1.85% | 45.52B | |
| 11.97x | 0.56x | 4.91x | 3.98% | 29.11B | |
| 7.81x | 0.46x | 5.91x | 1.93% | 23.62B | |
| 14.7x | 2.66x | 9.15x | 4.15% | 20.67B | |
| 20.55x | 0.89x | 10.77x | 3.22% | 18.15B | |
| 29.51x | 1.17x | 12.4x | 0.62% | 17.68B | |
| 10.34x | 0.49x | 4.75x | 3.08% | 17.05B | |
| 13.16x | 1.34x | 6.97x | 4.09% | 15.59B | |
| Average | 15.65x | 1.13x | 8.02x | 2.8% | 26.94B | |
| Weighted average by Cap. | 16.55x | 1.34x | 8.88x | 2.47% |
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
- 7259 Stock
- Valuation Aisin Corporation
Select your edition
All financial news and data tailored to specific country editions
