|
Market Closed -
Japan Exchange
02:30:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 2,614.00 JPY | +0.35% |
|
-0.17% | +8.74% |
| 10-09 | Japanese Stocks Fall Marginally as AI Investment Concerns Ease | MT |
| 10-09 | As One's Net Sales Grow 4.2% in September | MT |
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 | 179,799 | - | - |
| Change | - | -25% | -6.32% | -12.7% | -5.4% | 14.47% | - | - |
| Enterprise Value (EV) 1 | 254,568 | 190,587 | 180,606 | 150,647 | 141,787 | 160,302 | 156,932 | 152,951 |
| Change | - | -25.13% | -5.24% | -16.59% | -5.88% | 13.06% | -2.1% | -2.54% |
| P/E | 37.6x | 25.6x | 25.6x | 20.2x | 17.2x | 19.2x | 17.5x | 16.3x |
| PBR | 4.09x | 3.17x | 2.94x | 2.49x | 2.21x | 2.51x | 2.35x | 2.19x |
| PEG | - | 1.9x | -4.83x | 1.9x | 1.5x | 3.03x | 1.88x | 2.24x |
| Capitalization / Revenue | 3.11x | 2.22x | 1.99x | 1.6x | 1.42x | 1.51x | 1.41x | 1.33x |
| EV / Revenue | 2.93x | 2.08x | 1.89x | 1.45x | 1.28x | 1.34x | 1.23x | 1.13x |
| EV / EBITDA | 23x | 14.6x | 14.7x | 11.2x | 9.67x | 10.2x | 9.13x | 8.28x |
| EV / EBIT | 27.3x | 16.7x | 17.3x | 13x | 11x | 11.6x | 10.5x | 9.53x |
| EV / FCF | 33.1x | 30.1x | 39.5x | 14.8x | 35.5x | 15.8x | 17x | 14.8x |
| FCF Yield | 3.02% | 3.32% | 2.53% | 6.74% | 2.82% | 6.32% | 5.88% | 6.74% |
| 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% | 2.59% | 2.83% | 2.98% |
| 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 | 2,614.00 | 2,614.00 | 2,614.00 |
| Nbr of stocks (in thousands) | 74,775 | 72,375 | 71,607 | 71,643 | 71,266 | 68,783 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.15x | 1.34x | 10.23x | 2.59% | 1.15B | |
| 33.54x | 4.08x | 15.69x | 2.48% | 179B | |
| 23.95x | 4.68x | 16.31x | 1.17% | 118B | |
| 20.4x | 3.54x | 12.67x | 2.97% | 117B | |
| 31.64x | 3.06x | 12.36x | 2.24% | 93.26B | |
| 18.15x | 0.21x | 13.14x | 0.72% | 63.16B | |
| 31.42x | 7.87x | 20.23x | 1.26% | 55.68B | |
| 39.45x | 3.63x | 12.37x | 2.1% | 54.18B | |
| 37.95x | 9.42x | 26.36x | -.--% | 44.15B | |
| 40.74x | 3.29x | 12.28x | 0.53% | 33.95B | |
| Average | 29.64x | 4.11x | 15.16x | 1.61% | 75.96B | |
| Weighted average by Cap. | 29.34x | 4.16x | 15.25x | 1.83% |
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
