|
Delayed
Japan Exchange
21:09:17 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 2,157.00 JPY | -2.09% |
|
-6.95% | -0.42% |
| 09-18 | AIT Corporation Announces Management Changes, Effective September 18, 2026 | CI |
| 06-19 | Ait Corporation's Subsidiary Ait International Logistics Co.,Ltd Declares Dividend | CI |
Company Valuation: AIT Corporation
Data adjusted to current consolidation scope
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 23,235 | 31,035 | 35,945 | 42,171 | 37,120 | 53,847 |
| Change | - | 33.57% | 15.82% | 17.32% | -11.98% | 45.06% |
| Enterprise Value (EV) 1 | 16,282 | 21,081 | 22,271 | 27,959 | 23,262 | 39,823 |
| Change | - | 29.47% | 5.65% | 25.54% | -16.8% | 71.2% |
| P/E | 13.5x | 13.1x | 9.76x | 14.1x | 12.2x | 17x |
| PBR | 1.93x | 2.23x | 2.2x | 2.41x | 1.95x | 2.63x |
| PEG | - | 0.4x | 0.2x | -0.7x | 6.29x | 4.05x |
| Capitalization / Revenue | 0.51x | 0.52x | 0.52x | 0.82x | 0.67x | 0.92x |
| EV / Revenue | 0.36x | 0.35x | 0.32x | 0.54x | 0.42x | 0.68x |
| EV / EBITDA | 5.58x | 4.87x | 3.68x | 5.52x | 4.9x | 8.23x |
| EV / EBIT | 7.06x | 5.89x | 4.21x | 6.46x | 5.71x | 9.49x |
| EV / FCF | 12.7x | 5.77x | 4.89x | 10.2x | 8.94x | 13.6x |
| FCF Yield | 7.91% | 17.3% | 20.4% | 9.82% | 11.2% | 7.37% |
| Dividend per Share 2 | 36 | 51 | 80 | 80 | 80 | 100 |
| Rate of return | 3.64% | 3.86% | 5.23% | 4.46% | 5.06% | 4.36% |
| EPS 2 | 73.39 | 100.8 | 156.8 | 127.2 | 129.7 | 135.1 |
| Distribution rate | 49.1% | 50.6% | 51% | 62.9% | 61.7% | 74% |
| Net sales 1 | 45,797 | 59,931 | 69,463 | 51,400 | 55,638 | 58,399 |
| EBITDA 1 | 2,919 | 4,326 | 6,056 | 5,064 | 4,744 | 4,837 |
| EBIT 1 | 2,305 | 3,582 | 5,289 | 4,329 | 4,075 | 4,197 |
| Net income 1 | 1,732 | 2,367 | 3,684 | 2,989 | 3,047 | 3,175 |
| Net Debt 1 | -6,953 | -9,954 | -13,674 | -14,212 | -13,858 | -14,024 |
| Reference price 2 | 989.00 | 1,321.00 | 1,530.00 | 1,795.00 | 1,580.00 | 2,292.00 |
| Nbr of stocks (in thousands) | 23,494 | 23,494 | 23,494 | 23,494 | 23,494 | 23,494 |
| Announcement Date | 5/26/21 | 5/25/22 | 5/24/23 | 5/23/24 | 5/22/25 | 5/22/26 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 331M | |
| 7.94x | 0.73x | 3.56x | 4.79% | 51.08B | |
| 7.26x | 0.6x | 2.45x | 7.52% | 35.84B | |
| 32.4x | 1.34x | 7.26x | 1.84% | 27.26B | |
| 9.93x | 4.29x | 8x | 3.96% | 24.27B | |
| 10.7x | 1.42x | 10.37x | 4.12% | 18.21B | |
| 12.38x | 4.15x | 10.41x | 6.62% | 16.5B | |
| 6.41x | 1.18x | 3.59x | 7.19% | 16.1B | |
| 8.82x | 2.11x | 13.7x | 2.87% | 15.53B | |
| 10.89x | 0.86x | 3.76x | 3.08% | 15.12B | |
| Average | 11.86x | 1.85x | 7.01x | 4.67% | 22.03B | |
| Weighted average by Cap. | 11.79x | 1.63x | 6.14x | 4.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 9381 Stock
- Valuation AIT Corporation
Select your edition
All financial news and data tailored to specific country editions
