Valuation AMIYA Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
4,250.00 ^JPY	+1.19%		-1.51%	+37.76%

05-13	AMIYA Corporation Provides Consolidated Earnings Guidance for Fiscal Year Ending December 31, 2026	CI
05-12	AMIYA Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,408	15,102	25,529	34,895	-	-
Change	-	60.53%	69.04%	36.69%	-	-
Enterprise Value (EV)	7,897	12,588	21,899	34,895	34,895	34,895
Change	-	59.41%	73.97%	59.35%	0%	0%
P/E	28.7x	39.1x	34x	39.5x	31.7x	23.3x
PBR	5.32x	7.1x	9.28x	9.94x	7.95x	6.24x
PEG	-	2.4x	0.4x	2.1x	1.3x	0.6x
Capitalization / Revenue	2.64x	3.17x	4.3x	4.78x	3.49x	2.73x
EV / Revenue	0x	0x	0x	4.78x	3.49x	2.73x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	26.8x	21.8x	15.9x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	15.73	22	27	37
Rate of return	-	-	0.51%	0.52%	0.64%	0.87%
EPS ²	40.17	46.69	90.84	107.7	134	182.7
Distribution rate	-	-	17.3%	20.4%	20.1%	20.3%
Net sales ¹	3,559	4,767	5,936	7,300	10,000	12,800
EBITDA	-	-	-	-	-	-
EBIT ¹	363	526	1,051	1,300	1,600	2,200
Net income ¹	325	384	751	900	1,100	1,500
Net Debt	-1,511	-2,514	-3,630	-	-	-
Reference price ²	1,152.00	1,827.50	3,085.00	4,250.00	4,250.00	4,250.00
Nbr of stocks (in thousands)	8,166	8,264	8,275	8,211	-	-
Announcement Date	2/14/24	2/13/25	2/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMIYA CORPORATION	39.46x	-	-	0.52%	213M
PALO ALTO NETWORKS, INC.	238.12x	22.79x	69.55x	-.--%	264B
CROWDSTRIKE HOLDINGS, INC.	1185.74x	30.54x	102.54x	-.--%	187B
FORTINET, INC.	54.65x	13.7x	37.68x	-.--%	112B
GEN DIGITAL INC.	14.98x	4.13x	8.21x	1.94%	15.57B
RUBRIK, INC.	-60.81x	8.7x	228.34x	-.--%	15.07B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.79x	3.65x	8.87x	-.--%	13.33B
SAILPOINT, INC.	-44.67x	6.23x	31.75x	-.--%	8.48B
SANGFOR TECHNOLOGIES INC.	64.36x	3.87x	55.34x	0.26%	6.32B
VARONIS SYSTEMS, INC.	-39.82x	6.43x	214.28x	-.--%	5.25B
Average	146.88x	11.12x	84.06x	0.27%	62.64B
Weighted average by Cap.	462.33x	21.71x	75.26x	0.05%