Valuation Asmo Corporation

Stocks

Delayed Japan Exchange 02:23:00 2026-08-28 EDT			5-day change	1st Jan Change
426.00 ^JPY	+0.24%		+0.71%	+9.51%

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	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,244	6,530	5,022	5,103	4,578	5,345
Change	-	-20.79%	-23.09%	1.61%	-10.29%	16.76%
Enterprise Value (EV) ¹	3,692	2,100	51.28	-445	-750.1	266.4
Change	-	-43.11%	-97.56%	-967.68%	-68.57%	135.52%
P/E	20x	19.1x	24.6x	10.9x	32x	11.5x
PBR	1.31x	1.06x	0.8x	0.77x	0.69x	0.77x
PEG	-	-1.4x	-0.6x	0x	-0.5x	0x
Capitalization / Revenue	0.44x	0.35x	0.25x	0.25x	0.22x	0.25x
EV / Revenue	0.2x	0.11x	0x	-0.02x	-0.04x	0.01x
EV / EBITDA	4.84x	3.38x	0.12x	-0.64x	-1.94x	0.38x
EV / EBIT	5.73x	3.98x	0.16x	-0.74x	-2.53x	0.42x
EV / FCF	14.9x	33.3x	0.09x	-0.64x	13.6x	-1.48x
FCF Yield	6.72%	3.01%	1,145%	-155%	7.33%	-67.6%
Dividend per Share ²	10	10	10	10	10	10
Rate of return	1.7%	2.06%	2.68%	2.64%	2.94%	2.52%
EPS ²	29.39	25.37	15.15	34.83	10.62	34.54
Distribution rate	34%	39.4%	66%	28.7%	94.2%	29%
Net sales ¹	18,849	18,841	19,723	20,533	20,529	21,236
EBITDA ¹	763	621	418	694	387	708
EBIT ¹	644	528	330	601	297	640
Net income ¹	412	347	204	469	143	465
Net Debt ¹	-4,552	-4,430	-4,971	-5,548	-5,328	-5,079
Reference price ²	588.00	485.00	373.00	379.00	340.00	397.00
Nbr of stocks (in thousands)	14,021	13,465	13,465	13,464	13,464	13,464
Announcement Date	6/30/21	6/30/22	6/30/23	6/28/24	6/30/25	6/25/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASMO CORPORATION	-	-	-	-	35.92M
ARAMARK	32.6x	1x	12.96x	0.81%	15.52B
TEXAS ROADHOUSE, INC.	30.34x	1.99x	17.37x	1.5%	13.14B
BRINKER INTERNATIONAL, INC.	17.68x	1.59x	10.44x	-.--%	9.74B
THE CHEESECAKE FACTORY INCORPORATED	24.77x	1.46x	15.62x	1.11%	5.48B
DO & CO AKTIENGESELLSCHAFT	18.41x	0.83x	6.68x	1.34%	2.64B
SSP GROUP PLC	15.84x	0.91x	4.67x	2.46%	2.07B
CREATE RESTAURANTS HOLDINGS INC.	57.19x	-	-	0.65%	2.04B
BJ'S RESTAURANTS, INC.	28.63x	-	-	-.--%	1.36B
Average	28.18x	1.30x	11.29x	0.98%	5.78B
Weighted average by Cap.	27.88x	1.42x	13.25x	0.93%