Valuation AS ONE Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-14 EDT			5-day change	1st Jan Change
2,435.00 ^JPY	-0.14%		+3.07%	+1.29%

07-09	As One's Net Sales Grow 13.9% in June	MT
07-08	AS ONE Corporation Reports Preliminary Sales Results for the Month of June 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	173,537	-	-
Change	-	-25%	-6.32%	-12.7%	-5.4%	10.48%	-	-
Enterprise Value (EV) ¹	254,568	190,587	180,606	150,647	141,787	151,023	144,247	141,001
Change	-	-25.13%	-5.24%	-16.59%	-5.88%	6.51%	-4.49%	-2.25%
P/E	37.6x	25.6x	25.6x	20.2x	17.2x	18.3x	16.5x	15.5x
PBR	4.09x	3.17x	2.94x	2.49x	2.21x	2.28x	2.13x	1.99x
PEG	-	1.9x	-4.83x	1.9x	1.5x	4.78x	1.6x	2.4x
Capitalization / Revenue	3.11x	2.22x	1.99x	1.6x	1.42x	1.46x	1.36x	1.29x
EV / Revenue	2.93x	2.08x	1.89x	1.45x	1.28x	1.27x	1.13x	1.05x
EV / EBITDA	23x	14.6x	14.7x	11.2x	9.67x	9.74x	8.49x	7.69x
EV / EBIT	27.3x	16.7x	17.3x	13x	11x	11.2x	9.78x	8.97x
EV / FCF	33.1x	30.1x	39.5x	14.8x	35.5x	13.9x	16x	14.5x
FCF Yield	3.02%	3.32%	2.53%	6.74%	2.82%	7.18%	6.26%	6.89%
Dividend per Share ²	48.5	55.5	56	62	65	67.25	73.5	78.33
Rate of return	1.34%	1.98%	2.11%	2.68%	2.95%	2.76%	3.02%	3.22%
EPS ²	96.34	109.4	103.6	114.9	128.4	133.3	147.2	156.7
Distribution rate	50.3%	50.7%	54%	54%	50.6%	50.5%	49.9%	50%
Net sales ¹	86,954	91,421	95,536	103,751	110,698	118,880	127,459	134,367
EBITDA ¹	11,066	13,042	12,261	13,394	14,664	15,499	16,988	18,326
EBIT ¹	9,341	11,396	10,435	11,593	12,838	13,463	14,749	15,723
Net income ¹	7,202	8,112	7,500	8,229	9,179	9,510	10,497	11,147
Net Debt ¹	-16,117	-12,425	-9,582	-15,386	-15,284	-22,514	-29,290	-32,536
Reference price ²	3,620.00	2,805.00	2,656.00	2,317.50	2,204.00	2,435.00	2,435.00	2,435.00
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

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	18.3x	1.27x	9.76x	2.76%	1.07B
HENRY SCHEIN, INC.	20.32x	0.92x	10.81x	-.--%	9.77B
SHIP HEALTHCARE HOLDINGS, INC.	13.09x	0.22x	4.75x	2.84%	1.3B
ACCENDRA HEALTH, INC.	-3.68x	0.69x	5.22x	0.07%	258M
Average	12.01x	0.77x	7.63x	1.42%	3.1B
Weighted average by Cap.	18.89x	0.87x	9.97x	0.54%