Valuation AXELL Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-28 EDT			5-day change	1st Jan Change
1,080.00 ^JPY	-4.17%		-4.17%	-10.60%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AXELL CORPORATION	-	-	-	-	74.16M
MEDIATEK INC.	54.5x	8.69x	43.69x	1.45%	182B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	68.01x	10.14x	19.47x	-.--%	108B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	56.64x	-	-	0.18%	57.04B
ELITE MATERIAL CO., LTD.	47.57x	9.71x	36.01x	1.01%	53.36B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9224.44x	87.42x	2775.23x	-	49.05B
UNIMICRON TECHNOLOGY CORP.	52.98x	7.53x	29.25x	0.78%	43.02B
SHENNAN CIRCUITS CO., LTD.	46.6x	7.76x	31.63x	0.94%	35.55B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	25.4x	7.02x	19.65x	1.33%	33.95B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.87x	8.08x	26.59x	0.57%	33.39B
Average	1,067.89x	18.29x	372.69x	0.78%	59.53B
Weighted average by Cap.	808.83x	15.96x	282.47x	0.84%