|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,357.00 JPY | -0.44% |
|
-2.37% | +31.14% |
| 05-12 | Aucnet Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 05-12 | Aucnet Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026 | CI |
Company Valuation: Aucnet Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 46,621 | 47,820 | 43,183 | 63,799 | 90,803 | 123,652 | - | - |
| Change | - | 2.57% | -9.7% | 47.74% | 42.33% | 36.18% | - | - |
| Enterprise Value (EV) 1 | 26,006 | 27,799 | 23,611 | 46,819 | 67,699 | 98,849 | 96,937 | 94,987 |
| Change | - | 6.9% | -15.06% | 98.29% | 44.6% | 46.01% | -1.93% | -2.01% |
| P/E | 12.8x | 11.5x | 10.4x | 14.2x | 15.9x | 16x | 13.9x | 12.5x |
| PBR | 2.09x | 2.13x | 1.95x | 2.46x | 3.57x | 4.09x | 3.55x | 3.08x |
| PEG | - | 0.5x | 1x | 1.97x | 0.4x | 0.5x | 1x | 1.1x |
| Capitalization / Revenue | 1.27x | 1.18x | 1x | 1.14x | 1.42x | 1.68x | 1.54x | 1.42x |
| EV / Revenue | 0.71x | 0.69x | 0.55x | 0.84x | 1.06x | 1.35x | 1.21x | 1.09x |
| EV / EBITDA | - | 3.78x | - | - | 6.49x | 7.8x | 6.42x | 5.55x |
| EV / EBIT | 4.45x | 4.21x | 3.54x | 6.68x | 7.11x | 8.26x | 7.1x | 6.27x |
| EV / FCF | - | 7.18x | 5.36x | 13.6x | 5.5x | 17.7x | 14.6x | 13x |
| FCF Yield | - | 13.9% | 18.7% | 7.33% | 18.2% | 5.67% | 6.84% | 7.69% |
| Dividend per Share 2 | 10 | 12 | 13.25 | 19 | 29 | 42.5 | 47 | 50.5 |
| Rate of return | 2.39% | 2.62% | 2.9% | 2.85% | 2.8% | 3.12% | 3.45% | 3.71% |
| EPS 2 | 32.64 | 39.87 | 43.95 | 47.11 | 64.92 | 85.45 | 97.9 | 108.8 |
| Distribution rate | 30.6% | 30.1% | 30.1% | 40.3% | 44.7% | 49.7% | 48% | 46.4% |
| Net sales 1 | 36,710 | 40,455 | 43,303 | 55,910 | 64,140 | 73,410 | 80,310 | 87,060 |
| EBITDA 1 | - | 7,361 | - | - | 10,425 | 12,670 | 15,100 | 17,130 |
| EBIT 1 | 5,846 | 6,601 | 6,663 | 7,005 | 9,518 | 11,960 | 13,660 | 15,160 |
| Net income 1 | 3,625 | 4,346 | 4,368 | 4,485 | 5,922 | 7,750 | 8,880 | 9,875 |
| Net Debt 1 | -20,615 | -20,021 | -19,572 | -16,980 | -23,104 | -24,803 | -26,715 | -28,665 |
| Reference price 2 | 419.00 | 458.50 | 456.50 | 667.75 | 1,035.50 | 1,363.00 | 1,363.00 | 1,363.00 |
| Nbr of stocks (in thousands) | 111,266 | 104,296 | 94,596 | 95,543 | 87,690 | 90,721 | - | - |
| Announcement Date | 2/14/22 | 2/14/23 | 2/14/24 | 2/14/25 | 2/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.95x | 1.35x | 7.8x | 3.12% | 769M | |
| 17.1x | 1.17x | 8.22x | 1.13% | 220B | |
| 135.23x | 10.02x | 54.28x | -.--% | 155B | |
| 8.8x | 0.69x | 3.09x | -.--% | 117B | |
| 44.13x | 1.96x | 19x | -.--% | 89.4B | |
| -34.17x | 0.71x | 46.73x | -.--% | 55.78B | |
| 25.25x | 4.51x | 14.71x | 1.08% | 50.99B | |
| 18.97x | 5.05x | 12.24x | - | 27.78B | |
| 4.94x | 0.17x | 1.82x | 4.5% | 6.37B | |
| 32.56x | 4.25x | 18.97x | -.--% | 6.19B | |
| Average | 26.88x | 2.99x | 18.68x | 1.09% | 72.95B | |
| Weighted average by Cap. | 40.99x | 3.44x | 22.11x | 0.48% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3964 Stock
- Valuation Aucnet Inc.
Select your edition
All financial news and data tailored to specific country editions
