|
Market Closed -
Japan Exchange
02:30:00 2026-09-14 EDT
|
5-day change | 1st Jan Change | ||
| 2,236.50 JPY | +0.27% |
|
-2.12% | -23.56% |
| 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 | 1,564,733 | - | - |
| Change | - | -13.11% | 70.68% | -26.66% | 27.75% | -0.39% | - | - |
| Enterprise Value (EV) 1 | 1,626,377 | 1,575,186 | 1,875,877 | 1,407,855 | 1,664,479 | 1,801,854 | 1,843,576 | 1,706,458 |
| Change | - | -3.15% | 19.09% | -24.95% | 18.23% | 8.25% | 2.32% | -7.44% |
| P/E | 7.97x | 26.1x | 18.5x | 11.8x | 9.32x | 10.1x | 8.48x | 7.43x |
| PBR | 0.64x | 0.56x | 0.79x | 0.62x | 0.71x | 0.71x | 0.67x | 0.63x |
| PEG | - | -0.4x | 0x | 0.5x | 0.1x | -2.02x | 0.4x | 0.5x |
| Capitalization / Revenue | 0.29x | 0.22x | 0.34x | 0.25x | 0.31x | 0.29x | 0.29x | 0.28x |
| EV / Revenue | 0.42x | 0.36x | 0.38x | 0.29x | 0.33x | 0.34x | 0.34x | 0.3x |
| EV / EBITDA | 3.69x | 4.7x | 4.49x | 2.96x | 3.37x | 3.67x | 3.4x | 2.97x |
| EV / EBIT | 8.94x | 27.2x | 13.1x | 6.94x | 7.27x | 7.33x | 6.52x | 5.46x |
| EV / FCF | -140x | 30.8x | 4.61x | 7.3x | 12.4x | 14.9x | 11x | 8.69x |
| FCF Yield | -0.71% | 3.24% | 21.7% | 13.7% | 8.07% | 6.69% | 9.09% | 11.5% |
| Dividend per Share 2 | 56.67 | 56.67 | 56.67 | 60 | 70 | 75.31 | 88.5 | 97.94 |
| Rate of return | 4.05% | 4.66% | 2.73% | 3.7% | 3.23% | 3.38% | 3.97% | 4.39% |
| EPS 2 | 175.6 | 46.59 | 112.3 | 137.8 | 232.6 | 221 | 263.1 | 300 |
| Distribution rate | 32.3% | 122% | 50.5% | 43.5% | 30.1% | 34.1% | 33.6% | 32.6% |
| Net sales 1 | 3,917,434 | 4,402,823 | 4,909,557 | 4,896,104 | 5,117,764 | 5,307,608 | 5,485,454 | 5,642,030 |
| EBITDA 1 | 440,630 | 335,129 | 417,696 | 475,780 | 493,430 | 491,638 | 542,401 | 574,716 |
| EBIT 1 | 182,011 | 57,942 | 143,396 | 202,941 | 228,796 | 245,763 | 282,964 | 312,260 |
| Net income 1 | 141,941 | 37,670 | 90,813 | 107,586 | 171,697 | 154,450 | 177,044 | 194,537 |
| 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 | 2,230.50 | 2,230.50 | 2,230.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.09x | 0.34x | 3.67x | 3.38% | 10.19B | |
| 17.97x | 1.23x | 9.51x | 2.07% | 42.2B | |
| 14.91x | 0.69x | 5.1x | 3.87% | 34.05B | |
| 12.22x | 0.58x | 5.09x | 3.82% | 31.36B | |
| 8.86x | 0.53x | 6.78x | 1.69% | 27.41B | |
| 14.39x | 2.63x | 9.05x | 4.22% | 20.37B | |
| 30.49x | 1.2x | 12.74x | 0.6% | 18.11B | |
| 10.6x | 0.5x | 4.85x | 3% | 17.54B | |
| 13.45x | 1.37x | 7.1x | 4.09% | 16.37B | |
| 47.55x | 5.2x | 36.34x | 0.76% | 14.94B | |
| Average | 18.05x | 1.43x | 10.02x | 2.75% | 23.25B | |
| Weighted average by Cap. | 17.01x | 1.27x | 9.10x | 2.78% |
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
