Valuation ASIRO Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
1,520.00 ^JPY	-1.36%		-2.44%	+3.12%

07-01	Tranche Update on ASIRO Inc.'s Equity Buyback Plan announced on December 11, 2025.	CI
06-29	ASIRO Inc.'s Equity Buyback announced on December 11, 2025, has closed with 311,800 shares, representing 4.29% for ¥497.19 million.	CI

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

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.($)
ASIRO INC.	-	-	-	-	65.72M
TENCENT HOLDINGS LIMITED	14.62x	3.98x	9.28x	1.41%	498B
NETFLIX, INC.	19.57x	5.79x	17.41x	-.--%	292B
SK SQUARE CO., LTD.	3.84x	78.55x	2.84x	0.14%	100B
SPOTIFY TECHNOLOGY S.A.	33.15x	4.03x	26.58x	-.--%	99.24B
PROSUS N.V.	10.3x	7.56x	86.64x	0.67%	88.43B
AIRBNB, INC.	27.73x	5.21x	14.72x	-.--%	83.74B
DOORDASH, INC.	67.96x	3.96x	19.32x	-.--%	75.34B
NASPERS LIMITED	7.95x	2.7x	42.57x	0.78%	35.46B
ETERNAL LIMITED	697.58x	4.51x	213x	-.--%	26.72B
Average	98.08x	12.92x	48.04x	0.33%	129.84B
Weighted average by Cap.	33.84x	10.43x	23.24x	0.62%