Valuation Aisin Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-31 EDT			5-day change	1st Jan Change
2,223.50 ^JPY	-11.71%		-4.47%	-24.01%

07-31	Aisin Corp's Fiscal Q1 Attributable Profit Slides 19%	MT
07-29	Companies with operations disrupted by Japan's Kumamoto quake	RE

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	1,559,822	-	-
Change	-	-13.11%	70.68%	-26.66%	27.75%	-0.7%	-	-
Enterprise Value (EV) ¹	1,626,377	1,575,186	1,875,877	1,407,855	1,664,479	1,796,943	1,838,665	1,701,547
Change	-	-3.15%	19.09%	-24.95%	18.23%	7.96%	2.32%	-7.46%
P/E	7.97x	26.1x	18.5x	11.8x	9.32x	9.77x	8.23x	7.17x
PBR	0.64x	0.56x	0.79x	0.62x	0.71x	0.7x	0.66x	0.61x
PEG	-	-0.4x	0x	0.5x	0.1x	-4.48x	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	3.62x	3.35x	2.9x
EV / EBIT	8.94x	27.2x	13.1x	6.94x	7.27x	7.13x	6.34x	5.25x
EV / FCF	-140x	30.8x	4.61x	7.3x	12.4x	13x	10.5x	8.31x
FCF Yield	-0.71%	3.24%	21.7%	13.7%	8.07%	7.69%	9.54%	12%
Dividend per Share ²	56.67	56.67	56.67	60	70	75.64	88.5	98.11
Rate of return	4.05%	4.66%	2.73%	3.7%	3.23%	3.4%	3.98%	4.41%
EPS ²	175.6	46.59	112.3	137.8	232.6	227.6	270.2	310.1
Distribution rate	32.3%	122%	50.5%	43.5%	30.1%	33.2%	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	548,387	587,080
EBIT ¹	182,011	57,942	143,396	202,941	228,796	251,971	290,126	324,323
Net income ¹	141,941	37,670	90,813	107,586	171,697	159,356	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	2,223.50	2,223.50	2,223.50
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

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.($)
AISIN CORPORATION	10.97x	0.38x	3.94x	3%	11.08B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.09x	1.3x	10.02x	1.97%	41.27B
DENSO CORPORATION	13.66x	0.73x	6.12x	3.34%	37.1B
WEICHAI POWER CO., LTD.	15.87x	0.67x	4.93x	3.67%	33.29B
HYUNDAI MOBIS CO.,LTD	9.45x	0.58x	7.39x	1.57%	27.78B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.4x	2.78x	9.73x	3.88%	22.27B
MAGNA INTERNATIONAL INC.	11.1x	0.53x	5.23x	2.83%	19.02B
CONTINENTAL AG	12.05x	1.05x	5.99x	4.17%	16.59B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.13x	1.12x	11.67x	0.58%	16.18B
BORGWARNER INC.	12.85x	1.01x	6.71x	1.04%	13.21B
Average	14.86x	1.02x	7.17x	2.61%	23.78B
Weighted average by Cap.	15.08x	1.03x	7.34x	2.68%