Valuation artience Co., Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
5,100.00 ^JPY	+1.80%		+1.39%	+48.26%

08-07	Artience Co., Ltd. Provides Consolidated Earnings Guidance for the Year Ending December 31, 2026	CI
05-15	Artience Co., Ltd. Provides Consolidated Earnings Guidance for the Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	107,496	95,370	139,384	160,875	164,076	239,178	-	-
Change	-	-11.28%	46.15%	15.42%	1.99%	45.77%	-	-
Enterprise Value (EV) ¹	122,113	123,696	168,170	178,759	179,596	259,805	305,105	305,105
Change	-	1.3%	35.95%	6.3%	0.47%	44.66%	17.44%	0%
P/E	11.4x	10.5x	14.3x	8.95x	16.3x	10.8x	11.4x	10.3x
PBR	0.49x	0.44x	0.57x	0.61x	0.61x	0.84x	0.8x	0.74x
PEG	-	8.35x	2.01x	0.1x	-0.4x	0x	-2.46x	1x
Capitalization / Revenue	0.37x	0.3x	0.43x	0.46x	0.47x	0.64x	0.62x	0.59x
EV / Revenue	0.42x	0.39x	0.52x	0.51x	0.51x	0.7x	0.79x	0.76x
EV / EBITDA	-	-	6.81x	5.5x	5.27x	7.06x	7.6x	7.02x
EV / EBIT	9.39x	18x	12.6x	8.76x	8.65x	11x	11.6x	10.5x
EV / FCF	-	-9.57x	41.8x	10.6x	11x	22.2x	23.2x	18x
FCF Yield	-	-10.5%	2.39%	9.39%	9.13%	4.5%	4.32%	5.55%
Dividend per Share ²	90	90	90	100	100	127.5	133.8	156.7
Rate of return	4.68%	5%	3.42%	3.17%	2.91%	2.5%	2.62%	3.07%
EPS ²	169.4	171.5	183.7	352.5	210.5	470.7	448.9	494.2
Distribution rate	53.1%	52.5%	49%	28.4%	47.5%	27.1%	29.8%	31.7%
Net sales ¹	287,989	315,927	322,122	351,100	349,979	373,375	388,350	402,767
EBITDA ¹	-	-	24,711	32,497	34,073	36,800	40,167	43,450
EBIT ¹	13,005	6,865	13,372	20,400	20,765	23,600	26,375	29,133
Net income ¹	9,492	9,308	9,737	18,500	10,340	22,000	20,475	22,400
Net Debt ¹	14,617	28,326	28,786	17,884	15,520	20,627	65,927	65,927
Reference price ²	1,925.00	1,800.00	2,629.00	3,155.00	3,440.00	5,100.00	5,100.00	5,100.00
Nbr of stocks (in thousands)	55,842	52,983	53,018	50,990	47,697	46,898	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/14/25	2/13/26	-	-	-

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.($)
ARTIENCE CO., LTD.	10.83x	0.7x	7.06x	2.5%	1.51B
ECOLAB INC.	37.94x	5.18x	20.99x	1.02%	80.98B
GIVAUDAN SA	33.68x	5.12x	21.82x	1.89%	43.87B
SIKA AG	24.74x	2.93x	15.26x	2.11%	35.55B
HENKEL AG & CO. KGAA	15.47x	1.6x	8.91x	2.7%	33.94B
NOVONESIS A/S	38.45x	6.96x	18.46x	1.6%	31.89B
FUJIFILM HOLDINGS CORPORATION	14.61x	1.4x	8.64x	2.18%	25.99B
EMS-CHEMIE HOLDING AG	41.16x	10.09x	30.53x	2.13%	25.11B
DUPONT DE NEMOURS, INC.	24.49x	2.65x	10.77x	1.84%	17.62B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	8.17x	2.28x	4.54x	3.19%	17.2B
Average	24.95x	3.89x	14.70x	2.12%	31.37B
Weighted average by Cap.	29.28x	4.47x	17.09x	1.86%