Valuation Aucnet Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-05 EDT			5-day change	1st Jan Change
1,380.00 ^JPY	+2.07%		+2.53%	+33.27%

08-04	Aucnet Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
08-04	Aucnet Inc. Provides Special Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

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	122,805	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	35.24%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	102,422	100,906	99,083
Change	-	6.9%	-15.06%	98.29%	44.6%	51.29%	-1.48%	-1.81%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	15.5x	13.8x	12.5x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.58x	3.9x	3.34x
PEG	-	0.5x	1x	1.97x	0.4x	0.5x	1.2x	1.1x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.63x	1.51x	1.4x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.36x	1.24x	1.13x
EV / EBITDA	-	3.78x	-	-	6.49x	8.02x	6.89x	5.96x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	8.36x	7.38x	6.54x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	21.7x	16.7x	14.2x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	4.61%	6%	7.06%
Dividend per Share ²	10	12	13.25	19	29	82	46.5	50
Rate of return	2.39%	2.62%	2.9%	2.85%	2.8%	6.07%	3.44%	3.7%
EPS ²	32.64	39.87	43.95	47.11	64.92	87.25	97.65	108.4
Distribution rate	30.6%	30.1%	30.1%	40.3%	44.7%	94%	47.6%	46.1%
Net sales ¹	36,710	40,455	43,303	55,910	64,140	75,155	81,175	87,955
EBITDA ¹	-	7,361	-	-	10,425	12,770	14,640	16,630
EBIT ¹	5,846	6,601	6,663	7,005	9,518	12,255	13,675	15,155
Net income ¹	3,625	4,346	4,368	4,485	5,922	7,925	8,870	9,850
Net Debt ¹	-20,615	-20,021	-19,572	-16,980	-23,104	-20,383	-21,899	-23,722
Reference price ²	419.00	458.50	456.50	667.75	1,035.50	1,352.00	1,352.00	1,352.00
Nbr of stocks (in thousands)	111,266	104,296	94,596	95,543	87,690	90,832	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/14/25	2/13/26	-	-	-

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.($)
AUCNET INC.	15.5x	1.36x	8.02x	6.07%	779M
ALPHABET INC.	16.65x	8.13x	17.36x	0.25%	4,184B
META PLATFORMS, INC.	23.36x	7.38x	12.98x	0.29%	1,855B
MASTERCARD, INC.	28.25x	13.25x	20.94x	0.64%	484B
TENCENT HOLDINGS LIMITED	14.53x	3.88x	8.97x	1.4%	483B
NETFLIX, INC.	18.71x	5.55x	16.66x	-.--%	279B
ALIBABA GROUP HOLDING LIMITED	20.59x	1.49x	10.26x	1.03%	263B
SHOPIFY INC.	94.21x	12.39x	66.51x	-.--%	195B
UBER TECHNOLOGIES, INC.	21.41x	2.45x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	25.63x	14.20x	17.65x	0.98%	799.57B
Weighted average by Cap.	20.76x	8.81x	16.69x	0.36%