Valuation AXELL Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-07 EDT			5-day change	1st Jan Change
1,192.00 ^JPY	-0.75%		-3.09%	-1.32%

25-08-14	Tranche Update on AXELL Corporation's Equity Buyback Plan announced on June 16, 2025.	CI
25-08-12	AXELL Corporation's Equity Buyback announced on June 16, 2025, has closed with 225,000 shares, representing 2.06% for ¥226.22 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,646	11,513	19,466	21,294	11,948	11,513
Change	-	8.15%	69.07%	9.4%	-43.89%	-3.64%
Enterprise Value (EV) ¹	2,733	2,416	8,757	11,478	5,348	5,843
Change	-	-11.59%	262.37%	31.08%	-53.41%	9.26%
P/E	16.3x	13.3x	14.4x	12.1x	12.2x	9.41x
PBR	1.06x	1.09x	1.68x	1.67x	0.93x	0.85x
PEG	-	0.4x	0.3x	0.4x	-0.3x	0.3x
Capitalization / Revenue	1.18x	1.08x	1.34x	1.21x	0.78x	0.79x
EV / Revenue	0.3x	0.23x	0.6x	0.65x	0.35x	0.4x
EV / EBITDA	4.59x	2.74x	5.25x	4.57x	3.43x	3.32x
EV / EBIT	5.09x	2.88x	5.42x	4.73x	3.66x	3.51x
EV / FCF	32.7x	1.87x	6.55x	40.6x	-2.98x	76.3x
FCF Yield	3.06%	53.4%	15.3%	2.46%	-33.6%	1.31%
Dividend per Share ²	31	40	62	81	45	57
Rate of return	3.14%	3.76%	3.46%	4.16%	4.13%	5.33%
EPS ²	60.58	79.99	124.4	161.5	89.12	113.6
Distribution rate	51.2%	50%	49.8%	50.2%	50.5%	50.2%
Net sales ¹	8,999	10,666	14,474	17,570	15,244	14,656
EBITDA ¹	596	883	1,668	2,510	1,561	1,760
EBIT ¹	537	839	1,615	2,427	1,462	1,665
Net income ¹	670	865	1,353	1,771	978	1,230
Net Debt ¹	-7,913	-9,097	-10,709	-9,816	-6,600	-5,670
Reference price ²	986.00	1,064.00	1,791.00	1,949.00	1,090.00	1,069.00
Nbr of stocks (in thousands)	10,797	10,821	10,869	10,926	10,962	10,770
Announcement Date	6/30/21	6/24/22	6/23/23	6/21/24	6/18/25	6/16/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AXELL CORPORATION	-	-	-	-	82.89M
MEDIATEK INC.	64.32x	10.34x	52x	1.27%	223B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	51x	8.78x	15.59x	-.--%	97.49B
ELITE MATERIAL CO., LTD.	46.78x	9.98x	34.76x	1.18%	61.33B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	45.77x	-	-	0.21%	48.51B
UNIMICRON TECHNOLOGY CORP.	44.63x	7.81x	28.13x	1.07%	46.77B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	1380.99x	67.85x	1484.08x	-	37.61B
SHENNAN CIRCUITS CO., LTD.	40.2x	7x	27.96x	1%	33.66B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	30.28x	7.28x	24.11x	0.65%	31.96B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	25.19x	6.6x	19.98x	1.69%	31.3B
Average	192.13x	15.71x	210.83x	0.88%	61.14B
Weighted average by Cap.	133.35x	13.08x	132.72x	0.91%