Company Valuation: ASIRO Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025
Market Cap 1 4,876 5,885 5,380 7,685 9,163
Change - 20.7% -8.57% 42.84% 19.23%
Enterprise Value (EV) 1 3,871 4,764 5,104 6,765 7,118
Change - 23.07% 7.15% 32.54% 5.22%
P/E 22.1x 17.3x -440x 53.9x 9.04x
PBR 2.2x 2.29x 2.43x 3.38x 2.92x
PEG -3.53x 0.4x 4x -0x 0x
Capitalization / Revenue 3.14x 2.67x 1.68x 1.6x 1.38x
EV / Revenue 2.49x 2.16x 1.6x 1.41x 1.07x
EV / EBITDA - - - - -
EV / EBIT 10.8x 9.88x 30.7x 12.7x 5.02x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 12.45 13.61 24.18 42.2
Rate of return - 1.59% 1.83% 2.29% 3.36%
EPS 2 32.34 45.35 -1.69 19.6 139
Distribution rate - 27.5% -805% 123% 30.4%
Net sales 1 1,552 2,201 3,197 4,798 6,647
EBITDA 412 559 302 690 1,558
EBIT 1 359 482 166 532 1,419
Net income 1 228 343 -12 142 1,023
Net Debt 1 -1,005 -1,121 -276 -920 -2,045
Reference price 2 714.00 784.00 744.00 1,056.00 1,257.00
Nbr of stocks (in thousands) 6,829 7,506 7,232 7,278 7,290
Announcement Date 1/28/22 1/30/23 1/26/24 1/28/25 1/27/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 67.59M
15.67x4.16x9.6x1.31% 517B
22.36x6.61x19.86x-.--% 334B
23.94x2.81x14.3x-.--% 160B
34.97x6.94x19.5x-.--% 109B
37.4x4.36x28.84x-.--% 110B
86.07x5.12x24.46x-.--% 96.35B
3.02x81.86x2.28x0.14% 106B
10.4x7.92x92.48x0.65% 92.84B
8.4x2.7x58.65x0.74% 36.6B
Average 26.92x 13.61x 30.00x 0.31% 156.15B
Weighted average by Cap. 23.82x 10.28x 20.81x 0.5%

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. 7378 Stock
  4. Valuation ASIRO Inc.