|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,241.00 JPY | -0.75% |
|
+0.79% | -23.41% |
| 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 | 1,572,098 | - | - |
| Change | - | -13.11% | 70.68% | -26.66% | 27.75% | 0.08% | - | - |
| Enterprise Value (EV) 1 | 1,626,377 | 1,575,186 | 1,875,877 | 1,407,855 | 1,664,479 | 1,809,220 | 1,850,942 | 1,713,823 |
| Change | - | -3.15% | 19.09% | -24.95% | 18.23% | 8.7% | 2.31% | -7.41% |
| P/E | 7.97x | 26.1x | 18.5x | 11.8x | 9.32x | 9.85x | 8.29x | 7.23x |
| PBR | 0.64x | 0.56x | 0.79x | 0.62x | 0.71x | 0.7x | 0.67x | 0.62x |
| PEG | - | -0.4x | 0x | 0.5x | 0.1x | -4.49x | 0.4x | 0.5x |
| Capitalization / Revenue | 0.29x | 0.22x | 0.34x | 0.25x | 0.31x | 0.3x | 0.29x | 0.28x |
| EV / Revenue | 0.42x | 0.36x | 0.38x | 0.29x | 0.33x | 0.34x | 0.34x | 0.31x |
| EV / EBITDA | 3.69x | 4.7x | 4.49x | 2.96x | 3.37x | 3.64x | 3.39x | 2.95x |
| EV / EBIT | 8.94x | 27.2x | 13.1x | 6.94x | 7.27x | 7.18x | 6.43x | 5.36x |
| EV / FCF | -140x | 30.8x | 4.61x | 7.3x | 12.4x | 13.1x | 10.6x | 8.37x |
| FCF Yield | -0.71% | 3.24% | 21.7% | 13.7% | 8.07% | 7.64% | 9.48% | 12% |
| Dividend per Share 2 | 56.67 | 56.67 | 56.67 | 60 | 70 | 75 | 88.5 | 98.11 |
| Rate of return | 4.05% | 4.66% | 2.73% | 3.7% | 3.23% | 3.35% | 3.95% | 4.38% |
| EPS 2 | 175.6 | 46.59 | 112.3 | 137.8 | 232.6 | 227.5 | 270.2 | 310.1 |
| Distribution rate | 32.3% | 122% | 50.5% | 43.5% | 30.1% | 33% | 32.8% | 31.6% |
| Net sales 1 | 3,917,434 | 4,402,823 | 4,909,557 | 4,896,104 | 5,117,764 | 5,302,663 | 5,465,029 | 5,607,126 |
| EBITDA 1 | 440,630 | 335,129 | 417,696 | 475,780 | 493,430 | 496,492 | 546,105 | 581,254 |
| EBIT 1 | 182,011 | 57,942 | 143,396 | 202,941 | 228,796 | 251,971 | 287,918 | 319,529 |
| Net income 1 | 141,941 | 37,670 | 90,813 | 107,586 | 171,697 | 159,342 | 182,304 | 201,751 |
| Net Debt 1 | 495,763 | 592,772 | 199,103 | 178,171 | 93,604 | 237,121 | 278,843 | 141,725 |
| Reference price 2 | 1,398.33 | 1,215.00 | 2,073.67 | 1,623.00 | 2,168.00 | 2,241.00 | 2,241.00 | 2,241.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.92x | 0.34x | 3.67x | 3.32% | 10.04B | |
| 18.83x | 1.28x | 9.82x | 1.95% | 42.13B | |
| 18.07x | 0.81x | 5.94x | 3.22% | 38.6B | |
| 10.55x | 0.65x | 8.26x | 1.41% | 31.42B | |
| 12.45x | 0.58x | 5.04x | 3.81% | 30.67B | |
| 14.29x | 2.63x | 9.17x | 4.19% | 20.77B | |
| 11.01x | 0.52x | 5.08x | 2.81% | 18.67B | |
| 31.22x | 1.23x | 12.97x | 0.59% | 18.62B | |
| 12.62x | 1.23x | 6.24x | 4.15% | 15.79B | |
| 14.71x | 1.07x | 7.17x | 0.96% | 13.93B | |
| Average | 15.37x | 1.03x | 7.34x | 2.64% | 24.06B | |
| Weighted average by Cap. | 15.76x | 1.03x | 7.56x | 2.62% |
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
