Company Valuation: ASJ Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 10,003 4,946 3,602 3,332 2,711 2,949
Change - -50.56% -27.17% -7.51% -18.62% 8.77%
Enterprise Value (EV) 1 9,428 4,365 2,900 2,683 2,415 2,519
Change - -53.71% -33.56% -7.49% -9.96% 4.3%
P/E 232x -10.2x 58.1x 29.7x 11x 33.8x
PBR 3.46x 1.99x 1.42x 1.25x 0.94x 1.01x
PEG - 0x -1x 0.4x 0x -0.5x
Capitalization / Revenue 3.99x 1.99x 1.31x 1.17x 0.99x 1.11x
EV / Revenue 3.76x 1.75x 1.05x 0.94x 0.88x 0.95x
EV / EBITDA 27.4x 13.1x 8.03x 7.15x 5.7x 6.25x
EV / EBIT 210x 336x 37.2x 26.3x 15x 20.3x
EV / FCF 160x -91.9x 24.5x -129x -7.24x 14.5x
FCF Yield 0.62% -1.09% 4.07% -0.78% -13.8% 6.92%
Dividend per Share 2 2 2 2 2 2 2
Rate of return 0.16% 0.32% 0.44% 0.48% 0.59% 0.53%
EPS 2 5.47 -61.13 7.798 14.09 30.94 11.17
Distribution rate 36.6% -3.27% 25.6% 14.2% 6.46% 17.9%
Net sales 1 2,506 2,491 2,753 2,846 2,741 2,661
EBITDA 1 344 332 361 375 424 403
EBIT 1 45 13 78 102 161 124
Net income 1 43 -484 62 112 246 88
Net Debt 1 -575 -581 -702 -649 -296 -430
Reference price 2 1,270.00 622.00 453.00 419.00 341.00 378.00
Nbr of stocks (in thousands) 7,876 7,951 7,951 7,951 7,951 7,802
Announcement Date 6/25/21 6/27/22 6/26/23 6/26/24 6/27/25 6/23/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.42M
25.26x4.07x14.17x2.68% 239B
21.65x4.58x11.23x0.77% 186B
17.82x2.02x10.41x2.65% 154B
-115.49x15.84x87.11x-.--% 102B
16.31x2.94x11.35x4.93% 95.61B
-457.45x32.43x133.21x-.--% 94.42B
23.22x6.01x14.75x2.43% 69.98B
15.24x2.21x9.41x5.06% 49.67B
19.53x2.51x12.03x4.42% 41B
Average -48.21x 8.07x 33.74x 2.55% 103.21B
Weighted average by Cap. -36.31x 7.49x 30.67x 2.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ASJ Inc.

Historical PBR trend

Valuation ratios - PBR - ASJ Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ASJ Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ASJ Inc.