Valuation Asmo Corporation

Stocks

Delayed Japan Exchange 20:56:33 2026-10-21 EDT			5-day change	1st Jan Change
385.00 ^JPY	-0.52%		-0.77%	-1.03%

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	-	-	-	-	32.86M
MCDONALD'S CORPORATION	19.26x	7.6x	13.75x	3.04%	174B
STARBUCKS CORPORATION	44.03x	3.5x	22.68x	2.53%	113B
COMPASS GROUP PLC	24.54x	1.24x	12.21x	2.26%	55.5B
YUM! BRANDS, INC.	16.71x	5.96x	17.72x	1.99%	41.37B
CHIPOTLE MEXICAN GRILL, INC.	26.33x	3.28x	18.6x	-.--%	37.52B
RESTAURANT BRANDS INTERNATIONAL INC.	16.8x	3.87x	12.06x	3.43%	26.2B
DARDEN RESTAURANTS, INC.	19.4x	1.98x	11.93x	2.99%	24.66B
YUM CHINA HOLDINGS, INC.	15.32x	1.1x	7.22x	2.63%	15.35B
ARAMARK	31.07x	0.96x	12.51x	0.84%	14.79B
Average	23.72x	3.28x	14.30x	2.19%	50.31B
Weighted average by Cap.	25.84x	4.65x	15.86x	2.47%