Valuation Asahi Diamond Industrial Co., Ltd.

Stocks

Delayed Japan Exchange 20:11:12 2026-09-07 EDT			5-day change	1st Jan Change
1,185.00 ^JPY	-1.09%		-2.63%	+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	56,898	57,663	-	-
Change	-	48.14%	3.5%	-15.35%	33.59%	1.34%	-	-
Enterprise Value (EV) ¹	17,480	32,407	38,044	30,017	45,286	45,283	44,437	43,261
Change	-	85.39%	17.39%	-21.1%	50.87%	-0.01%	-1.87%	-2.65%
P/E	9.98x	18.4x	24.1x	17.2x	28.9x	15.6x	24.3x	21.8x
PBR	0.55x	0.82x	0.81x	0.69x	0.91x	0.89x	0.9x	0.89x
PEG	-	-1.3x	-1.2x	0.9x	-1.9x	0.2x	-0.7x	1.9x
Capitalization / Revenue	0.88x	1.24x	1.3x	1.04x	1.36x	1.26x	1.23x	1.19x
EV / Revenue	0.47x	0.82x	0.98x	0.73x	1.08x	0.99x	0.95x	0.89x
EV / EBITDA	3.03x	6.01x	8.46x	5.32x	7.7x	6.32x	7.03x	6.49x
EV / EBIT	6.22x	12.9x	24.9x	13x	18.8x	9.06x	14.1x	12.4x
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%	2.84%	2.92%	3.01%
EPS ²	59.23	50.88	40.57	48.36	40.92	76.9	49.22	54.87
Distribution rate	40.5%	51.1%	73.9%	62%	73.3%	44.2%	71.1%	65.6%
Net sales ¹	37,161	39,320	38,653	41,006	41,983	45,700	46,750	48,450
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	5,000	3,160	3,485
Net income ¹	3,288	2,765	2,109	2,493	2,009	3,700	2,390	2,665
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	1,198.00	1,198.00	1,198.00
Nbr of stocks (in thousands)	55,528	51,940	51,554	51,192	48,137	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASAHI DIAMOND INDUSTRIAL CO., LTD.	15.08x	0.95x	6.07x	2.93%	358M
KINIK COMPANY	49.88x	9.98x	31.48x	1.01%	3.3B
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	32.34x	-	-	-	3.02B
DMG MORI CO., LTD.	26.88x	1.22x	9.25x	3.65%	2.6B
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	12.44x	2.44x	7.81x	3.57%	2.48B
KENNAMETAL INC.	6.29x	0.89x	4.24x	2.57%	2.36B
MAKINO MILLING MACHINE CO., LTD.	13.21x	1.1x	7.52x	2.24%	2.31B
Average	22.30x	2.76x	11.06x	2.66%	2.35B
Weighted average by Cap.	25.19x	3.52x	13.19x	2.53%