|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,890.00 JPY | -0.11% |
|
+4.83% | +15.67% |
| 07-03 | Tranche Update on ANEST IWATA Corporation's Equity Buyback Plan announced on May 12, 2026. | CI |
| 05-12 | Anest Iwata Corp - to buy back up to 2.53% own shares worth 1.5 billion yen | RE |
Company Valuation: ANEST IWATA Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 33,929 | 40,583 | 54,580 | 44,930 | 62,545 | 74,349 | - | - |
| Change | - | 19.61% | 34.49% | -17.68% | 39.2% | 18.87% | - | - |
| Enterprise Value (EV) | 22,024 | 28,741 | 40,721 | 26,463 | 43,528 | 74,349 | 74,349 | 74,349 |
| Change | - | 30.5% | 41.68% | -35.01% | 64.48% | 70.81% | 0% | 0% |
| P/E | 9.62x | 9.27x | 11.1x | 10.6x | 11.7x | 19.1x | 16.9x | 15.9x |
| PBR | 0.95x | 1.01x | 1.22x | 0.96x | 1.23x | 1.38x | 1.37x | 1.34x |
| PEG | - | 0.4x | 0.9x | -0.9x | 0.5x | -0.7x | 1.3x | 2.34x |
| Capitalization / Revenue | 0.8x | 0.84x | 1.02x | 0.83x | 1.12x | 1.26x | 1.21x | 1.16x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.26x | 1.21x | 1.16x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 13.5x | 12.2x | 11.4x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 30 | 38 | 49 | 45 | 87 | 93 | 93 | 93 |
| Rate of return | 3.61% | 3.79% | 3.62% | 3.94% | 5.48% | 4.92% | 4.92% | 4.92% |
| EPS 2 | 86.32 | 108.2 | 122.1 | 108.2 | 136 | 99 | 111.7 | 119.3 |
| Distribution rate | 34.8% | 35.1% | 40.1% | 41.6% | 64% | 93.9% | 83.3% | 78% |
| Net sales 1 | 42,337 | 48,515 | 53,425 | 54,411 | 55,909 | 59,000 | 61,400 | 64,200 |
| EBITDA | - | - | 8,427 | - | - | - | - | - |
| EBIT 1 | 4,780 | 5,838 | 6,176 | 5,903 | 5,563 | 5,500 | 6,100 | 6,500 |
| Net income 1 | 3,541 | 4,381 | 4,931 | 4,276 | 5,356 | 3,900 | 4,400 | 4,700 |
| Net Debt | -11,905 | -11,842 | -13,859 | -18,467 | -19,017 | - | - | - |
| Reference price 2 | 830.00 | 1,003.00 | 1,355.00 | 1,142.00 | 1,588.00 | 1,892.00 | 1,892.00 | 1,892.00 |
| Nbr of stocks (in thousands) | 40,878 | 40,461 | 40,280 | 39,344 | 39,386 | 39,297 | - | - |
| Announcement Date | 5/10/22 | 5/9/23 | 5/9/24 | 5/9/25 | 5/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.89x | - | - | 4.97% | 466M | |
| 15.92x | 1.63x | 9.14x | 0.88% | 18.11B | |
| 30.53x | 6.34x | 19.75x | 1.08% | 17.31B | |
| 23.13x | 2.74x | 16.78x | 1.36% | 8.55B | |
| 53.76x | 5.55x | 21.75x | - | 6.9B | |
| 49.68x | 5.67x | 33.58x | 0.36% | 6.87B | |
| 15.25x | 1.17x | 8.85x | 4.77% | 5.76B | |
| 20.39x | 3.04x | 11.37x | 2.08% | 4.73B | |
| 11.43x | 0.54x | 4.96x | 2.68% | 4.24B | |
| 7.83x | 1.26x | 5.15x | 4.6% | 4.12B | |
| Average | 24.68x | 3.10x | 14.59x | 2.53% | 7.71B | |
| Weighted average by Cap. | 25.96x | 3.50x | 15.39x | 1.69% |
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
- 6381 Stock
- Valuation ANEST IWATA Corporation
Select your edition
All financial news and data tailored to specific country editions
