Company Valuation: Asti Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 6,421 5,634 9,022 10,847 6,283 7,161
Change - -12.27% 60.15% 20.23% -42.08% 13.98%
Enterprise Value (EV) 1 14,226 19,664 23,218 23,380 15,391 14,400
Change - 38.22% 18.08% 0.7% -34.17% -6.44%
P/E 4.62x 8.02x 5.97x 4.02x 10.1x 10.1x
PBR 0.36x 0.29x 0.43x 0.45x 0.26x 0.29x
PEG - -0.2x 0x 0.1x -0.1x 0.7x
Capitalization / Revenue 0.14x 0.1x 0.14x 0.17x 0.1x 0.11x
EV / Revenue 0.31x 0.33x 0.36x 0.37x 0.24x 0.23x
EV / EBITDA 5.6x 9.96x 6.31x 5.19x 4.38x 4.5x
EV / EBIT 14.5x 69.7x 12.3x 10.5x 10.1x 11.1x
EV / FCF -8.4x -2.87x -61.8x -67x 4.26x 6.96x
FCF Yield -11.9% -34.9% -1.62% -1.49% 23.4% 14.4%
Dividend per Share 2 70 40 90 150 110 80
Rate of return 3.41% 2.22% 3.12% 4.32% 5.47% 3.49%
EPS 2 444.7 224.6 483.7 862.1 199.7 227.8
Distribution rate 15.7% 17.8% 18.6% 17.4% 55.1% 35.1%
Net sales 1 45,213 58,790 64,883 63,607 65,441 62,400
EBITDA 1 2,540 1,975 3,682 4,506 3,515 3,203
EBIT 1 980 282 1,894 2,234 1,518 1,302
Net income 1 1,390 702 1,512 2,695 624 712
Net Debt 1 7,805 14,030 14,196 12,533 9,108 7,239
Reference price 2 2,054.00 1,802.00 2,886.00 3,470.00 2,010.00 2,291.00
Nbr of stocks (in thousands) 3,126 3,126 3,126 3,126 3,126 3,126
Announcement Date 6/21/21 6/27/22 6/26/23 6/24/24 6/18/25 6/17/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.82M
20.36x1.38x10.65x1.85% 43.21B
12.21x0.65x5.44x3.73% 32.56B
15.46x0.63x4.65x3.77% 31.77B
10.2x0.62x8.12x1.44% 28.91B
13.6x2.48x8.7x4.34% 20.13B
10.98x0.51x5.03x2.98% 18.1B
12.09x1.06x6.01x4.15% 16.54B
27.73x1.1x11.51x0.58% 15.82B
27.39x2.53x15.07x1.11% 12.99B
Average 16.67x 1.22x 8.35x 2.66% 22.01B
Weighted average by Cap. 16.04x 1.12x 8.01x 2.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6899 Stock
  4. Valuation Asti Corporation