|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,331.00 JPY | -0.06% |
|
+5.40% | -3.04% |
| 06-10 | AS ONE Corporation Reports Preliminary Sales Results for the Month of June 2026 | CI |
| 05-13 | AS ONE Corporation Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: AS ONE Corporation
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 | 166,125 | - | - |
| Change | - | -25% | -6.32% | -12.7% | -5.4% | 5.76% | - | - |
| Enterprise Value (EV) 1 | 254,568 | 190,587 | 180,606 | 150,647 | 141,787 | 141,607 | 137,429 | 134,763 |
| Change | - | -25.13% | -5.24% | -16.59% | -5.88% | -0.13% | -2.95% | -1.94% |
| P/E | 37.6x | 25.6x | 25.6x | 20.2x | 17.2x | 18.4x | 15.9x | 15.2x |
| PBR | 4.09x | 3.17x | 2.94x | 2.49x | 2.21x | 2.17x | 2.04x | - |
| PEG | - | 1.9x | -4.83x | 1.9x | 1.5x | -14.95x | 1x | 3.44x |
| Capitalization / Revenue | 3.11x | 2.22x | 1.99x | 1.6x | 1.42x | 1.4x | 1.32x | 1.25x |
| EV / Revenue | 2.93x | 2.08x | 1.89x | 1.45x | 1.28x | 1.2x | 1.09x | 1.02x |
| EV / EBITDA | 23x | 14.6x | 14.7x | 11.2x | 9.67x | 9.24x | 8.15x | 7.44x |
| EV / EBIT | 27.3x | 16.7x | 17.3x | 13x | 11x | 10.9x | 9.34x | 8.61x |
| EV / FCF | 33.1x | 30.1x | 39.5x | 14.8x | 35.5x | 12.3x | 15.3x | 13.9x |
| FCF Yield | 3.02% | 3.32% | 2.53% | 6.74% | 2.82% | 8.12% | 6.55% | 7.19% |
| Dividend per Share 2 | 48.5 | 55.5 | 56 | 62 | 65 | 66 | 73.25 | 76.5 |
| Rate of return | 1.34% | 1.98% | 2.11% | 2.68% | 2.95% | 2.83% | 3.14% | 3.28% |
| EPS 2 | 96.34 | 109.4 | 103.6 | 114.9 | 128.4 | 126.8 | 146.8 | 153.2 |
| Distribution rate | 50.3% | 50.7% | 54% | 54% | 50.6% | 52.1% | 49.9% | 49.9% |
| Net sales 1 | 86,954 | 91,421 | 95,536 | 103,751 | 110,698 | 118,445 | 126,306 | 132,587 |
| EBITDA 1 | 11,066 | 13,042 | 12,261 | 13,394 | 14,664 | 15,330 | 16,866 | 18,119 |
| EBIT 1 | 9,341 | 11,396 | 10,435 | 11,593 | 12,838 | 13,035 | 14,717 | 15,653 |
| Net income 1 | 7,202 | 8,112 | 7,500 | 8,229 | 9,179 | 9,035 | 10,467 | 11,100 |
| Net Debt 1 | -16,117 | -12,425 | -9,582 | -15,386 | -15,284 | -24,518 | -28,695 | -31,362 |
| Reference price 2 | 3,620.00 | 2,805.00 | 2,656.00 | 2,317.50 | 2,204.00 | 2,331.00 | 2,331.00 | 2,331.00 |
| Nbr of stocks (in thousands) | 74,775 | 72,375 | 71,607 | 71,643 | 71,266 | 71,268 | - | - |
| Announcement Date | 5/13/22 | 5/12/23 | 5/14/24 | 5/14/25 | 5/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.39x | 1.2x | 9.24x | 2.83% | 1.03B | |
| 20.47x | 0.92x | 10.86x | -.--% | 9.85B | |
| 13.13x | 0.24x | 5.1x | 2.69% | 1.29B | |
| -3.92x | 0.7x | 5.27x | 0.07% | 275M | |
| Average | 12.02x | 0.76x | 7.62x | 1.4% | 3.11B | |
| Weighted average by Cap. | 19.00x | 0.87x | 10.01x | 0.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7476 Stock
- Valuation AS ONE Corporation
Select your edition
All financial news and data tailored to specific country editions
