|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,396.00 JPY | -1.27% |
|
-1.21% | +34.52% |
| 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 | 128,279 | - | - |
| Change | - | 2.57% | -9.7% | 47.74% | 42.33% | 41.27% | - | - |
| Enterprise Value (EV) 1 | 26,006 | 27,799 | 23,611 | 46,819 | 67,699 | 103,476 | 101,564 | 99,614 |
| Change | - | 6.9% | -15.06% | 98.29% | 44.6% | 52.85% | -1.85% | -1.92% |
| P/E Ratio | 12.8x | 11.5x | 10.4x | 14.2x | 15.9x | 16.7x | 13.8x | 12.2x |
| PBR | 2.09x | 2.13x | 1.95x | 2.46x | 3.57x | 4.26x | 3.7x | 3.22x |
| PEG | - | 0.5x | 1x | 1.97x | 0.4x | 0.5x | 0.7x | 0.9x |
| Capitalization / Revenue | 1.27x | 1.18x | 1x | 1.14x | 1.42x | 1.76x | 1.59x | 1.44x |
| EV / Revenue | 0.71x | 0.69x | 0.55x | 0.84x | 1.06x | 1.42x | 1.26x | 1.12x |
| EV / EBITDA | - | 3.78x | - | - | 6.49x | 8.17x | 6.73x | 5.82x |
| EV / EBIT | 4.45x | 4.21x | 3.54x | 6.68x | 7.11x | 8.68x | 7.09x | 6.1x |
| EV / FCF | - | 7.18x | 5.36x | 13.6x | 5.5x | 18.5x | 15.3x | 13.6x |
| FCF Yield | - | 13.9% | 18.7% | 7.33% | 18.2% | 5.41% | 6.53% | 7.33% |
| Dividend per Share 2 | 10 | 12 | 13.25 | 19 | 29 | 43 | 52 | 59 |
| Rate of return | 2.39% | 2.62% | 2.9% | 2.85% | 2.8% | 3.04% | 3.68% | 4.17% |
| EPS 2 | 32.64 | 39.87 | 43.95 | 47.11 | 64.92 | 84.9 | 102.1 | 116.3 |
| Distribution rate | 30.6% | 30.1% | 30.1% | 40.3% | 44.7% | 50.6% | 50.9% | 50.7% |
| Net sales 1 | 36,710 | 40,455 | 43,303 | 55,910 | 64,140 | 72,820 | 80,620 | 89,120 |
| EBITDA 1 | - | 7,361 | - | - | 10,425 | 12,670 | 15,100 | 17,130 |
| EBIT 1 | 5,846 | 6,601 | 6,663 | 7,005 | 9,518 | 11,920 | 14,320 | 16,320 |
| Net income 1 | 3,625 | 4,346 | 4,368 | 4,485 | 5,922 | 7,700 | 9,260 | 10,550 |
| 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 | 1,414.00 | 1,414.00 | 1,414.00 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.93x | 1.45x | 8.33x | 2.99% | 813M | |
| 20x | 1.43x | 10.09x | 0.97% | 263B | |
| 121.69x | 9.03x | 48.89x | -.--% | 141B | |
| 8.75x | 0.67x | 3x | -.--% | 116B | |
| 39.75x | 1.75x | 16.79x | -.--% | 80.52B | |
| -40.69x | 0.81x | 56.13x | -.--% | 62.24B | |
| 23.36x | 4.2x | 13.66x | 1.16% | 47.25B | |
| 19.85x | 5.46x | 13.19x | - | 29.03B | |
| 5.19x | 0.18x | 1.88x | 4.48% | 6.58B | |
| 21.81x | 6.94x | 12.06x | 2.76% | 5.54B | |
| Average | 23.66x | 3.19x | 18.40x | 1.37% | 75.27B | |
| Weighted average by Cap. | 34.46x | 3.08x | 21.06x | 0.49% |
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
