Valuation Asahi Diamond Industrial Co., Ltd.

Stocks

Delayed Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
1,185.00 ^JPY	+0.17%		-8.28%	+42.43%

08-07	Asahi Diamond Industrial Co., Ltd. Announces to Pay Progressive Dividend	CI
08-07	Asahi Diamond Industrial Co., Ltd. Revises Earnings Guidance for the First Half and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	32,817	48,616	50,317	42,592	55,173	57,037	-	-
Change	-	48.14%	3.5%	-15.35%	29.54%	3.38%	-	-
Enterprise Value (EV) ¹	17,480	32,407	38,044	30,017	43,561	44,657	43,811	42,635
Change	-	85.39%	17.39%	-21.1%	45.12%	2.51%	-1.89%	-2.69%
P/E	9.98x	18.4x	24.1x	17.2x	28.9x	20.9x	25.7x	23.9x
PBR	0.55x	0.82x	0.81x	0.69x	0.91x	0.91x	0.9x	0.89x
PEG	-	-1.3x	-1.2x	0.9x	-1.9x	0.5x	-1.4x	3.11x
Capitalization / Revenue	0.88x	1.24x	1.3x	1.04x	1.31x	1.3x	1.25x	1.21x
EV / Revenue	0.47x	0.82x	0.98x	0.73x	1.04x	1.02x	0.96x	0.9x
EV / EBITDA	3.03x	6.01x	8.46x	5.32x	7.41x	6.24x	6.93x	6.39x
EV / EBIT	6.22x	12.9x	24.9x	13x	18.1x	11.5x	14.3x	12.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	24	26	30	30	30	34	35	36
Rate of return	4.06%	2.78%	3.07%	3.61%	2.54%	2.87%	2.95%	3.04%
EPS ²	59.23	50.88	40.57	48.36	40.92	56.79	46.12	49.67
Distribution rate	40.5%	51.1%	73.9%	62%	73.3%	59.9%	75.9%	72.5%
Net sales ¹	37,161	39,320	38,653	41,006	41,983	43,950	45,600	47,250
EBITDA ¹	5,772	5,388	4,495	5,639	5,878	7,160	6,320	6,670
EBIT ¹	2,811	2,506	1,526	2,311	2,403	3,880	3,060	3,335
Net income ¹	3,288	2,765	2,109	2,493	2,009	2,760	2,240	2,415
Net Debt ¹	-15,337	-16,209	-12,273	-12,575	-11,612	-12,380	-13,225	-14,402
Reference price ²	591.00	936.00	976.00	832.00	1,182.00	1,185.00	1,185.00	1,185.00
Nbr of stocks (in thousands)	55,528	51,940	51,554	51,192	46,678	48,132	-	-
Announcement Date	5/13/22	5/12/23	5/15/24	5/15/25	5/15/26	-	-	-

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.($)
ASAHI DIAMOND INDUSTRIAL CO., LTD.	20.87x	1.02x	6.24x	2.87%	359M
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	43.65x	-	-	-	3.32B
KINIK COMPANY	48.73x	9.95x	31.53x	0.93%	3.18B
DMG MORI CO., LTD.	27.99x	1.25x	9.48x	3.5%	2.66B
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	12.35x	2.42x	7.75x	3.6%	2.46B
KENNAMETAL INC.	6.08x	0.86x	4.13x	2.66%	2.28B
MAKINO MILLING MACHINE CO., LTD.	12.91x	1.08x	7.33x	2.3%	2.21B
Average	24.65x	2.76x	11.07x	2.64%	2.35B
Weighted average by Cap.	27.59x	3.47x	13.10x	2.53%