Valuation AuBEX CORPORATION

Stocks

Delayed Japan Exchange Other stock markets 20:00:00 2026-07-02 EDT			5-day change	1st Jan Change
1,210.00 ^JPY	0.00%		-0.41%	-7.56%

06-26	AuBEX CORPORATION's Equity Buyback announced on June 25, 2026, has closed with 20,000 shares, representing 0.73% for ¥24.1 million.	CI
06-26	Tranche Update on AuBEX CORPORATION's Equity Buyback Plan announced on June 25, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,749	1,827	2,530	2,854	2,719	3,860
Change	-	4.41%	38.51%	12.82%	-4.76%	41.99%
Enterprise Value (EV) ¹	2,793	2,434	2,361	2,574	1,605	2,499
Change	-	-12.88%	-2.98%	9.04%	-37.67%	55.75%
P/E	12.5x	16x	4.72x	6.08x	6.23x	6.72x
PBR	0.37x	0.38x	0.47x	0.49x	0.43x	0.58x
PEG	-	-0.9x	0x	-0.5x	-0.85x	0.2x
Capitalization / Revenue	0.34x	0.38x	0.46x	0.54x	0.5x	0.64x
EV / Revenue	0.54x	0.51x	0.43x	0.48x	0.3x	0.41x
EV / EBITDA	5.51x	4.49x	2.38x	2.82x	1.93x	2.22x
EV / EBIT	12.8x	9.15x	3.34x	4.13x	2.86x	2.97x
EV / FCF	30.1x	6.65x	2.93x	-18.7x	1.93x	8.08x
FCF Yield	3.32%	15%	34.2%	-5.35%	51.7%	12.4%
Dividend per Share ²	15	15	15	20	20	28
Rate of return	2.37%	2.27%	1.64%	1.95%	2.05%	1.99%
EPS ²	50.66	41.25	193.9	169.1	156.6	209
Distribution rate	29.6%	36.4%	7.74%	11.8%	12.8%	13.4%
Net sales ¹	5,140	4,751	5,486	5,315	5,387	6,035
EBITDA ¹	507	542	991	914	830	1,125
EBIT ¹	218	266	707	623	561	841
Net income ¹	140	114	536	469	436	580
Net Debt ¹	1,044	607	-169	-280	-1,114	-1,361
Reference price ²	633.00	661.00	915.00	1,028.00	976.00	1,404.00
Nbr of stocks (in thousands)	2,764	2,763	2,765	2,777	2,785	2,749
Announcement Date	6/24/20	6/24/21	6/24/22	6/23/23	6/25/24	6/25/25

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.($)
AUBEX CORPORATION	-	-	-	-	20.47M
SHANGHAI M&G STATIONERY INC.	13.64x	0.71x	8.76x	4.9%	2.87B
KOKUYO CO., LTD.	16x	0.55x	5.71x	3.16%	2.09B
DOMS INDUSTRIES LIMITED	58.95x	5.95x	34.12x	0.23%	1.46B
PILOT CORPORATION	13.09x	-	-	2.71%	1.1B
MITSUBISHI PENCIL CO., LTD.	17.55x	-	-	2.1%	874M
SHENZHEN COMIX GROUP CO., LTD.	29.77x	0.53x	25.54x	3.22%	810M
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A.	12.65x	0.99x	5.57x	2.84%	541M
Average	23.09x	1.75x	15.94x	2.74%	1.22B
Weighted average by Cap.	22.52x	1.65x	14.24x	3.07%