|
Market Closed -
Japan Exchange
02:30:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 3,225.00 JPY | +3.20% |
|
+4.54% | -33.51% |
| 10-02 | Tranche Update on ANYCOLOR Inc.'s Equity Buyback Plan announced on September 9, 2026. | CI |
| 09-09 | Anycolor to Launch Up to 7 Billion Yen Share Buyback Program | MT |
Company Valuation: ANYCOLOR Inc.
Data adjusted to current consolidation scope
| Fiscal Period: April | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 159,724 | 137,079 | 225,532 | 164,376 | 193,342 | - | - |
| Change | - | -14.18% | 64.53% | -27.12% | 17.62% | - | - |
| Enterprise Value (EV) 1 | 147,556 | 120,944 | 213,364 | 142,326 | 168,189 | 161,425 | 154,964 |
| Change | - | -18.04% | 76.42% | -33.29% | 18.17% | -4.02% | -4% |
| P/E | 23.3x | 15.7x | 19.6x | 11.9x | 12.3x | 10.9x | 9.65x |
| PBR | 12x | 6.95x | 10.3x | 6.12x | 5.74x | 4.6x | 3.75x |
| PEG | 0x | 0.6x | 0.6x | 0.5x | 0.9x | 0.8x | 0.8x |
| Capitalization / Revenue | 6.3x | 4.28x | 5.26x | 2.95x | 3.1x | 2.76x | 2.53x |
| EV / Revenue | 5.82x | 3.78x | 4.98x | 2.56x | 2.69x | 2.31x | 2.03x |
| EV / EBITDA | 15.4x | - | 12.8x | 6.87x | 7.43x | 6.43x | 5.73x |
| EV / EBIT | 15.7x | 9.78x | 13.1x | 7.06x | 7.6x | 6.6x | 5.82x |
| EV / FCF | 22.3x | 18.5x | 23.6x | 9.24x | 11.7x | 9.65x | 8.29x |
| FCF Yield | 4.49% | 5.41% | 4.23% | 10.8% | 8.57% | 10.4% | 12.1% |
| Dividend per Share 2 | - | - | 65 | 75 | 78.8 | 90.73 | 102.9 |
| Rate of return | - | - | 1.76% | 2.73% | 2.44% | 2.81% | 3.19% |
| EPS 2 | 110.8 | 139.6 | 188.6 | 231.6 | 262.6 | 296.9 | 334.3 |
| Distribution rate | - | - | 34.5% | 32.4% | 30% | 30.6% | 30.8% |
| Net sales 1 | 25,341 | 31,995 | 42,877 | 55,682 | 62,429 | 69,928 | 76,514 |
| EBITDA 1 | 9,555 | - | 16,624 | 20,719 | 22,647 | 25,118 | 27,033 |
| EBIT 1 | 9,410 | 12,361 | 16,280 | 20,173 | 22,144 | 24,449 | 26,628 |
| Net income 1 | 6,698 | 8,725 | 11,511 | 14,092 | 15,500 | 17,152 | 18,658 |
| Net Debt 1 | -12,168 | -16,135 | -12,168 | -22,050 | -25,153 | -31,916 | -38,378 |
| Reference price 2 | 2,585.00 | 2,195.00 | 3,700.00 | 2,752.00 | 3,225.00 | 3,225.00 | 3,225.00 |
| Nbr of stocks (in thousands) | 61,789 | 62,450 | 60,955 | 59,730 | 59,951 | - | - |
| Announcement Date | 6/14/23 | 6/12/24 | 6/11/25 | 6/10/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.28x | 2.69x | 7.43x | 2.44% | 1.22B | |
| -340.69x | 1.47x | 15.48x | -.--% | 39.72B | |
| 22.43x | 2.46x | 11.83x | 3.35% | 33.14B | |
| 52.71x | 3.63x | 26.76x | -.--% | 22.94B | |
| 21.96x | 2.78x | 11.62x | 2.46% | 16.43B | |
| 36.47x | 1.82x | 15.3x | 2.38% | 11.63B | |
| -348.39x | 8.88x | -929.01x | -.--% | 9.54B | |
| 25.09x | 3.03x | 13.09x | 1.44% | 8.04B | |
| -8.58x | 1.23x | 6.54x | 2.9% | 7.77B | |
| 60.06x | 3.07x | 6.77x | 0.41% | 6.6B | |
| Average | -46.67x | 3.11x | -81.42x | 1.54% | 15.7B | |
| Weighted average by Cap. | -86.43x | 2.75x | -42.42x | 1.4% |
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
- 5032 Stock
- Valuation ANYCOLOR Inc.
Select your edition
All financial news and data tailored to specific country editions
