Valuation Asmo Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-22 EDT			5-day change	1st Jan Change
392.00 ^JPY	-0.51%		-0.25%	+0.77%

03-31	Asmo Corporation completed the acquisition of Trust Growth Co., Ltd. from Takashi Nagai.	CI
12-07	Asmo Corporation signed an agreement to acquire Trust Growth Co., Ltd. from Takashi Nagai for ¥1.2 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,973	8,244	6,530	5,022	5,103	4,578
Change	-	38.03%	-20.79%	-23.09%	1.61%	-10.29%
Enterprise Value (EV) ¹	1,466	3,692	2,100	51.28	-445	-750.1
Change	-	151.88%	-43.11%	-97.56%	-967.68%	-68.57%
P/E	8.87x	20x	19.1x	24.6x	10.9x	32x
PBR	0.98x	1.31x	1.06x	0.8x	0.77x	0.69x
PEG	-	-0.5x	-1.4x	-0.6x	0x	-0.5x
Capitalization / Revenue	0.3x	0.44x	0.35x	0.25x	0.25x	0.22x
EV / Revenue	0.07x	0.2x	0.11x	0x	-0.02x	-0.04x
EV / EBITDA	1.14x	4.84x	3.38x	0.12x	-0.64x	-1.94x
EV / EBIT	1.25x	5.73x	3.98x	0.16x	-0.74x	-2.53x
EV / FCF	2.47x	14.9x	33.3x	0.09x	-0.64x	13.6x
FCF Yield	40.5%	6.72%	3.01%	1,145%	-155%	7.33%
Dividend per Share ²	10	10	10	10	10	10
Rate of return	2.35%	1.7%	2.06%	2.68%	2.64%	2.94%
EPS ²	48	29.39	25.37	15.15	34.83	10.62
Distribution rate	20.8%	34%	39.4%	66%	28.7%	94.2%
Net sales ¹	19,842	18,849	18,841	19,723	20,533	20,529
EBITDA ¹	1,289	763	621	418	694	387
EBIT ¹	1,174	644	528	330	601	297
Net income ¹	673	412	347	204	469	143
Net Debt ¹	-4,507	-4,552	-4,430	-4,971	-5,548	-5,328
Reference price ²	426.00	588.00	485.00	373.00	379.00	340.00
Nbr of stocks (in thousands)	14,021	14,021	13,465	13,465	13,464	13,464
Announcement Date	6/25/20	6/30/21	6/30/22	6/30/23	6/28/24	6/30/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASMO CORPORATION	-	-	-	-	32.9M
ARAMARK	28.94x	0.93x	12.11x	0.89%	14.02B
TEXAS ROADHOUSE, INC.	27.67x	1.76x	15.67x	1.69%	11.68B
BRINKER INTERNATIONAL, INC.	15.09x	1.27x	8.64x	-.--%	7.07B
THE CHEESECAKE FACTORY INCORPORATED	19.02x	1.07x	12.24x	1.58%	3.84B
DO & CO AKTIENGESELLSCHAFT	19.56x	0.87x	7.08x	1.22%	2.73B
SSP GROUP PLC	13.75x	0.88x	4.5x	2.74%	1.86B
CREATE RESTAURANTS HOLDINGS INC.	54.76x	-	-	0.72%	1.8B
BJ'S RESTAURANTS, INC.	25.4x	-	-	-.--%	1.15B
Average	25.52x	1.13x	10.04x	1.1%	4.91B
Weighted average by Cap.	25.27x	1.23x	11.86x	1.09%