Valuation ARCHION Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
294.00 ^JPY	+2.80%		+3.52%	-23.83%

05:38am	ARCHION Corporation Enters Into Syndicated Commitment Line Agreement With Financial Covenants And Borrows JPY 200,000 Million	CI
04:31am	Japanese Shares Jump as Global Bond Sell-Off Eases, Oil Prices Falls	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	546,475	413,300	317,437	292,753	240,697	788,383	-	-
Change	-	-24.37%	-23.19%	-7.78%	-17.78%	227.54%	-	-
Enterprise Value (EV) ¹	669,830	518,039	541,063	605,480	469,565	285,897	763,742	707,593
Change	-	-22.66%	4.44%	11.91%	-22.45%	-39.11%	-26.54%	-7.35%
P/E	-73x	-4.88x	-2.7x	17.1x	-1.11x	2.66x	4.16x	9.02x
PBR	0.99x	0.9x	0.86x	0.75x	1.35x	0.86x	0.97x	0.9x
PEG	-	-0x	-0.1x	-0x	0x	-0x	0.3x	-0.2x
Capitalization / Revenue	0.36x	0.28x	0.21x	0.19x	0.14x	0.14x	0.32x	0.31x
EV / Revenue	0.45x	0.35x	0.36x	0.4x	0.28x	0.18x	0.31x	0.28x
EV / EBITDA	10x	5.84x	7.24x	12.5x	4.01x	2.01x	2.91x	3.07x
EV / EBIT	54.7x	15.3x	31.1x	-74.7x	8.17x	3.48x	6.53x	5.19x
EV / FCF	12.1x	11.6x	-4.93x	-8.51x	-6.72x	14.5x	2.38x	8.68x
FCF Yield	8.26%	8.6%	-20.3%	-11.8%	-14.9%	6.89%	42%	11.5%
Dividend per Share ²	12	10	-	-	-	-	8	10.39
Rate of return	1.26%	1.39%	-	-	-	-	2.8%	3.63%
EPS ²	-13.05	-147.6	-205	29.77	-379.3	145.5	68.68	31.69
Distribution rate	-92%	-6.77%	-	-	-	-	11.6%	32.8%
Net sales ¹	1,498,442	1,459,706	1,507,336	1,516,255	1,697,229	1,565,332	2,486,756	2,523,457
EBITDA ¹	67,004	88,766	74,699	48,376	116,974	141,960	262,122	230,436
EBIT ¹	12,250	33,810	17,406	-8,103	57,490	82,063	116,979	136,329
Net income ¹	-7,489	-84,732	-117,664	17,087	-217,753	84,401	115,467	87,373
Net Debt ¹	123,355	104,739	223,626	312,727	228,868	63,742	-24,641	-80,790
Reference price ²	952.00	720.00	553.00	510.00	419.30	286.00	286.00	286.00
Nbr of stocks (in thousands)	574,029	574,027	574,027	574,026	574,045	2,756,582	-	-
Announcement Date	4/27/21	4/27/22	4/26/23	4/25/24	4/24/25	5/14/26	-	-

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.($)
ARCHION CORPORATION	4.75x	0.53x	6x	-.--%	4.96B
TOYOTA MOTOR CORPORATION	9.54x	1.24x	11.26x	3.44%	221B
GENERAL MOTORS COMPANY	7.55x	0.34x	2.74x	0.9%	70.7B
HYUNDAI MOTOR COMPANY	8.45x	1.23x	13.99x	3.12%	59.95B
FORD MOTOR COMPANY	12.25x	0.28x	3.51x	4.78%	50.24B
PORSCHE AG	23.05x	1.34x	7.5x	2.32%	46B
MERCEDES-BENZ GROUP AG	7.67x	0.07x	0.69x	7.66%	43.27B
VOLKSWAGEN AG	4.26x	-0x	-0.02x	7.24%	40.35B
HONDA MOTOR CO., LTD.	11.26x	0.67x	9.03x	4.11%	42.44B
BMW AG	8.53x	-0.08x	-0.72x	4.31%	38.44B
Average	9.73x	0.56x	5.40x	3.79%	61.7B
Weighted average by Cap.	9.97x	0.78x	7.22x	3.76%