Company Valuation: Asanuma Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 36,097 40,272 50,233 63,987 56,265 79,112
Change - 11.57% 24.73% 27.38% -12.07% 40.61%
Enterprise Value (EV) 1 31,362 37,757 48,670 65,940 60,989 69,443
Change - 20.39% 28.9% 35.48% -7.51% 13.86%
P/E 8.72x 10.7x 12x 13.7x 12x 15.3x
PBR 0.87x 0.95x 1.14x 1.35x 1.23x 1.59x
PEG - -1.12x 1x 1.2x 27.35x 1.5x
Capitalization / Revenue 0.26x 0.3x 0.35x 0.42x 0.34x 0.45x
EV / Revenue 0.23x 0.28x 0.34x 0.43x 0.37x 0.4x
EV / EBITDA 5.32x 6.89x 7.47x 13.8x 8.02x 8.64x
EV / EBIT 5.93x 7.81x 8.55x 16.6x 9.07x 9.76x
EV / FCF -2.27x 186x 55x -22.5x 16.9x 3.98x
FCF Yield -44% 0.54% 1.82% -4.45% 5.91% 25.1%
Dividend per Share 2 25.7 36.3 38.2 40.6 41 45
Rate of return 5.74% 7.27% 6.13% 5.11% 5.87% 4.59%
EPS 2 51.36 46.47 52.09 57.95 58.21 64.23
Distribution rate 50% 78.1% 73.3% 70.1% 70.4% 70.1%
Net sales 1 138,934 135,478 144,436 152,676 167,005 175,294
EBITDA 1 5,890 5,482 6,513 4,762 7,605 8,041
EBIT 1 5,292 4,836 5,693 3,968 6,722 7,117
Net income 1 4,138 3,748 4,200 4,670 4,692 5,181
Net Debt 1 -4,735 -2,515 -1,563 1,953 4,724 -9,669
Reference price 2 448.00 499.00 623.00 795.00 698.00 980.00
Nbr of stocks (in thousands) 80,573 80,706 80,631 80,487 80,609 80,727
Announcement Date 6/28/21 6/23/22 6/23/23 6/28/24 6/23/25 6/18/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 469M
52.7x2.41x23.07x0.07% 90.77B
13.15x1.11x6.09x4.44% 77.34B
27.56x2.1x20.66x1.1% 59.4B
32.16x4.03x21.89x0.21% 54.88B
55.77x4.44x28.29x1.56% 45.53B
29.7x0.73x12.11x2.09% 37.51B
24.36x0.5x7.86x2.42% 33.73B
22.59x1.54x14.2x0.2% 32.64B
4.55x0.3x6x6.19% 27.48B
Average 29.17x 1.91x 15.57x 2.03% 45.98B
Weighted average by Cap. 31.66x 2.08x 16.61x 1.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1852 Stock
  4. Valuation Asanuma Corporation