Company Valuation: Artra Group Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,728 2,832 1,830 1,928 1,386 1,745
Change - 3.82% -35.39% 5.34% -28.11% 25.93%
Enterprise Value (EV) 1 2,761 3,431 2,501 2,323 1,615 1,666
Change - 24.28% -27.11% -7.13% -30.47% 3.18%
P/E -6.17x -7.89x 914x 35.6x -38.3x 6.76x
PBR 1.99x 1.96x 1.4x 1.33x 0.97x 1.03x
PEG - 0.3x -9x 0x 0x -0x
Capitalization / Revenue 1.12x 0.9x 0.39x 0.43x 0.33x 0.44x
EV / Revenue 1.14x 1.09x 0.54x 0.52x 0.38x 0.42x
EV / EBITDA -11.8x -51.2x 16.8x 12.2x 10.1x 6.77x
EV / EBIT -6.73x -15.4x 834x 45.5x 269x 11.8x
EV / FCF 14.4x -6.64x -17.2x 19.8x 11x 13x
FCF Yield 6.95% -15.1% -5.8% 5.04% 9.08% 7.68%
Dividend per Share 2 3.5 - - - - -
Rate of return 1.14% - - - - -
EPS 2 -49.78 -36.74 0.2047 5.335 -3.521 25.13
Distribution rate -7.03% - - - - -
Net sales 1 2,426 3,158 4,671 4,497 4,234 3,927
EBITDA 1 -233 -67 149 191 160 246
EBIT 1 -410 -223 3 51 6 141
Net income 1 -440 -351 2 53 -36 258
Net Debt 1 33 599 671 395 229 -79
Reference price 2 307.00 290.00 187.00 190.00 135.00 170.00
Nbr of stocks (in thousands) 8,886 9,767 9,787 10,147 10,267 10,267
Announcement Date 3/30/21 3/30/22 3/30/23 3/29/24 3/28/25 3/26/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.24M
13.79x0.41x8.64x2.84% 120B
13.75x1.76x8.78x0.76% 88.13B
23.79x2.64x13.39x1.36% 26.68B
32.85x5.9x24.25x2.11% 22.22B
8.15x1.45x6.6x-.--% 21.62B
14.76x1.43x6.79x4.58% 14.18B
14.1x1.01x5.67x3.49% 12.65B
12.16x1.56x7.58x0.94% 11.3B
Average 16.67x 2.02x 10.21x 2.01% 35.18B
Weighted average by Cap. 15.57x 1.54x 9.80x 1.93%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6029 Stock
  4. Valuation Artra Group Corporation