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.($)
- - - - 432M
69.02x2.98x29.09x0.07% 100B
14.12x1.12x6.17x4.15% 77.54B
40.36x5.01x27.82x0.17% 61.2B
26.67x2.03x19.67x1.17% 58.18B
59.33x4.91x31.48x1.46% 49.62B
36.53x0.86x14.53x1.74% 43.03B
30.01x0.58x9.15x2.02% 37.77B
26.53x1.72x16.57x0.18% 34.43B
4.59x0.29x6.23x6.18% 27.27B
Average 34.13x 2.17x 17.86x 1.91% 48.98B
Weighted average by Cap. 38.27x 2.41x 19.45x 1.65%

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