Valuation AS ONE Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
2,455.50 ^JPY	-1.48%		-3.40%	+2.14%

09-09	As One's Net Sales Grow 7.3% in August	MT
09-09	AS ONE Corporation Sales Results for the Month of August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	270,685	203,012	190,188	166,033	157,071	175,036	-	-
Change	-	-25%	-6.32%	-12.7%	-5.4%	11.44%	-	-
Enterprise Value (EV) ¹	254,568	190,587	180,606	150,647	141,787	155,538	152,168	148,188
Change	-	-25.13%	-5.24%	-16.59%	-5.88%	9.7%	-2.17%	-2.62%
P/E	37.6x	25.6x	25.6x	20.2x	17.2x	18x	16.5x	15.3x
PBR	4.09x	3.17x	2.94x	2.49x	2.21x	2.36x	2.21x	2.06x
PEG	-	1.9x	-4.83x	1.9x	1.5x	2.84x	1.77x	2.11x
Capitalization / Revenue	3.11x	2.22x	1.99x	1.6x	1.42x	1.47x	1.38x	1.29x
EV / Revenue	2.93x	2.08x	1.89x	1.45x	1.28x	1.3x	1.2x	1.09x
EV / EBITDA	23x	14.6x	14.7x	11.2x	9.67x	9.92x	8.86x	8.02x
EV / EBIT	27.3x	16.7x	17.3x	13x	11x	11.3x	10.2x	9.24x
EV / FCF	33.1x	30.1x	39.5x	14.8x	35.5x	15.3x	16.5x	14.4x
FCF Yield	3.02%	3.32%	2.53%	6.74%	2.82%	6.52%	6.06%	6.96%
Dividend per Share ²	48.5	55.5	56	62	65	67.75	74	78
Rate of return	1.34%	1.98%	2.11%	2.68%	2.95%	2.76%	3.01%	3.18%
EPS ²	96.34	109.4	103.6	114.9	128.4	136.5	149.2	160
Distribution rate	50.3%	50.7%	54%	54%	50.6%	49.6%	49.6%	48.7%
Net sales ¹	86,954	91,421	95,536	103,751	110,698	119,454	127,173	135,462
EBITDA ¹	11,066	13,042	12,261	13,394	14,664	15,673	17,183	18,476
EBIT ¹	9,341	11,396	10,435	11,593	12,838	13,764	14,916	16,042
Net income ¹	7,202	8,112	7,500	8,229	9,179	9,736	10,635	11,400
Net Debt ¹	-16,117	-12,425	-9,582	-15,386	-15,284	-19,498	-22,868	-26,848
Reference price ²	3,620.00	2,805.00	2,656.00	2,317.50	2,204.00	2,455.50	2,455.50	2,455.50
Nbr of stocks (in thousands)	74,775	72,375	71,607	71,643	71,266	71,283	-	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/14/25	5/13/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AS ONE CORPORATION	17.99x	1.3x	9.92x	2.76%	1.11B
ABBOTT LABORATORIES	27.63x	3.84x	14.83x	2.64%	169B
MEDTRONIC PLC	18.25x	3.37x	12.04x	3.26%	110B
STRYKER CORPORATION	21.42x	4.21x	14.72x	1.31%	106B
ESSILORLUXOTTICA	25.26x	2.48x	10.04x	2.86%	73.87B
CENCORA, INC.	16.92x	0.2x	12.42x	0.77%	58.98B
HOYA CORPORATION	29.48x	7.29x	18.84x	1.36%	51.28B
BECTON, DICKINSON AND COMPANY	34.07x	3.32x	11.38x	2.22%	48.16B
IDEXX LABORATORIES, INC.	35.11x	8.73x	24.55x	-.--%	40.84B
DEXCOM, INC.	34.3x	6.01x	18.87x	-.--%	32.21B
Average	26.04x	4.08x	14.76x	1.72%	69.13B
Weighted average by Cap.	25.34x	3.97x	14.46x	1.99%