Valuation artience Co., Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-19 EDT			5-day change	1st Jan Change
4,820.00 ^JPY	-4.74%		-3.98%	+40.12%

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	237,221	-	-
Change	-	-11.28%	46.15%	15.42%	1.99%	44.58%	-	-
Enterprise Value (EV) ¹	122,113	123,696	168,170	178,759	179,596	257,848	303,148	303,148
Change	-	1.3%	35.95%	6.3%	0.47%	43.57%	17.57%	0%
P/E	11.4x	10.5x	14.3x	8.95x	16.3x	11x	11.6x	10.6x
PBR	0.49x	0.44x	0.57x	0.61x	0.61x	0.84x	0.79x	0.74x
PEG	-	8.35x	2.01x	0.1x	-0.4x	0x	-2.19x	1.09x
Capitalization / Revenue	0.37x	0.3x	0.43x	0.46x	0.47x	0.64x	0.61x	0.59x
EV / Revenue	0.42x	0.39x	0.52x	0.51x	0.51x	0.69x	0.78x	0.75x
EV / EBITDA	-	-	6.81x	5.5x	5.27x	7.01x	7.64x	7.07x
EV / EBIT	9.39x	18x	12.6x	8.76x	8.65x	11x	11.6x	10.6x
EV / FCF	-	-9.57x	41.8x	10.6x	11x	25.3x	24.9x	19.4x
FCF Yield	-	-10.5%	2.39%	9.39%	9.13%	3.95%	4.02%	5.17%
Dividend per Share ²	90	90	90	100	100	127.5	133.8	143.3
Rate of return	4.68%	5%	3.42%	3.17%	2.91%	2.52%	2.64%	2.83%
EPS ²	169.4	171.5	183.7	352.5	210.5	460.8	436.4	478.7
Distribution rate	53.1%	52.5%	49%	28.4%	47.5%	27.7%	30.7%	29.9%
Net sales ¹	287,989	315,927	322,122	351,100	349,979	372,800	387,950	402,200
EBITDA ¹	-	-	24,711	32,497	34,073	36,800	39,700	42,850
EBIT ¹	13,005	6,865	13,372	20,400	20,765	23,400	26,025	28,733
Net income ¹	9,492	9,308	9,737	18,500	10,340	21,525	19,875	21,633
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	5,060.00	5,060.00	5,060.00
Nbr of stocks (in thousands)	55,842	52,983	53,018	50,990	47,697	46,882	-	-
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.	10.98x	0.69x	7.01x	2.52%	1.49B
ZHEJIANG LONGSHENG GROUP CO.,LTD	13.33x	-	-	4.76%	6.29B
DIC CORPORATION	11.82x	0.8x	7.51x	3.18%	3.26B
ZHEJIANG RUNTU CO., LTD.	13.3x	-	-	2.34%	2.17B
SUDARSHAN CHEMICAL INDUSTRIES LIMITED	30.89x	-	-	0.66%	939M
SAKATA INX CORPORATION	11.13x	0.49x	6.65x	3.73%	819M
Average	15.24x	0.66x	7.05x	2.87%	2.49B
Weighted average by Cap.	13.75x	0.73x	7.25x	3.53%