Valuation Aisin Corporation

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2024-12-04 am EST			5-day change	1st Jan Change
1,655.00 ^JPY	+2.57%		+1.60%	+0.65%

Nov. 11	S&P Assesses Aisin's Proposed Subordinated Debt as Having Intermediate Equity Content	MT
Oct. 31	Mitsubishi Electric Mobility Partners with Aisin to Develop Advanced Next-Gen Electric Vehicle Products	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	717,960	1,131,967	1,130,614	982,414	1,676,774	1,291,021	-	-
Change	-	57.66%	-0.12%	-13.11%	70.68%	-23.01%	-	-
Enterprise Value (EV) ¹	994,786	1,537,015	1,626,377	1,575,186	1,875,877	1,508,460	1,451,907	1,354,203
Change	-	54.51%	5.81%	-3.15%	19.09%	-19.59%	-3.75%	-6.73%
P/E ratio	29.8x	10.7x	7.97x	26.1x	18.5x	12x	7.45x	6.42x
PBR	0.56x	0.74x	0.64x	0.56x	0.79x	0.63x	0.58x	0.54x
PEG	-	0x	0.2x	-0.4x	0x	0.5x	0.1x	0.4x
Capitalization / Revenue	0.19x	0.32x	0.29x	0.22x	0.34x	0.27x	0.25x	0.25x
EV / Revenue	0.26x	0.44x	0.42x	0.36x	0.38x	0.31x	0.28x	0.26x
EV / EBITDA	3.19x	3.85x	3.69x	4.7x	4.49x	3.3x	2.75x	2.43x
EV / EBIT	17.7x	10.6x	8.94x	27.2x	13.1x	7.7x	5.52x	4.68x
EV / FCF	18.5x	10.7x	-140x	30.8x	4.61x	9.01x	7.85x	6.86x
FCF Yield	5.4%	9.3%	-0.71%	3.24%	21.7%	11.1%	12.7%	14.6%
Dividend per Share ²	40	40	56.67	56.67	56.67	60.01	70.1	81.56
Rate of return	4.5%	2.86%	4.05%	4.66%	2.73%	3.63%	4.24%	4.93%
EPS ²	29.76	130.7	175.6	46.59	112.3	137.6	222.2	257.9
Distribution rate	134%	30.6%	32.3%	122%	50.5%	43.6%	31.5%	31.6%
Net sales ¹	3,784,585	3,525,799	3,917,434	4,402,823	4,909,557	4,842,938	5,099,772	5,256,598
EBITDA ¹	311,678	398,791	440,630	335,129	417,696	456,605	528,679	556,937
EBIT ¹	56,129	145,332	182,011	57,942	143,396	195,911	262,913	289,507
Net income ¹	24,061	105,638	141,941	37,670	90,813	109,200	170,481	191,662
Net Debt ¹	276,826	405,048	495,763	592,772	199,103	217,440	160,886	63,182
Reference price ²	888.00	1,400.00	1,398.33	1,215.00	2,073.67	1,655.00	1,655.00	1,655.00
Nbr of stocks (in thousands)	808,514	808,548	808,544	808,571	808,604	780,073	-	-
Announcement Date	4/30/20	4/28/21	4/28/22	4/27/23	4/26/24	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AISIN CORPORATION	10.52x	0.3x	3.2x	+3.72%	8.42B
DENSO CORPORATION	14.24x	0.84x	6.05x	+2.93%	42.78B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	19.94x	3.48x	12.55x	+2.86%	19.87B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	14.97x	0.63x	5.98x	+2.59%	15.71B
HYUNDAI MOBIS CO.,LTD	5.91x	0.25x	3.65x	+2.17%	15.38B
WEICHAI POWER CO., LTD.	8.24x	0.22x	1.81x	+6.41%	15.25B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.96x	1.05x	10.98x	+0.81%	13.8B
CONTINENTAL AG	10.01x	0.41x	3.61x	+3.36%	13.32B
MAGNA INTERNATIONAL INC.	9.99x	0.43x	4.71x	+4.16%	13.11B
APTIV PLC	8.07x	1.07x	6.83x	-.--%	13.09B
Average	13.08x	0.87x	5.94x	+2.90%	17.07B
Weighted average by Cap.	13.56x	0.96x	6.23x	+2.90%