Valuation Aisin Corporation

Equities

7259

JP3102000001

Auto, Truck & Motorcycle Parts

Market Closed - Japan Exchange Other stock markets 01:30:00 2025-12-05 am EST			5-day change	1st Jan Change
2,698.00 ^JPY	-3.07%		-2.95%	+51.79%

Oct. 31	Aisin Corporation Announces Dividend for the Second Quarter End of Fiscal Year Ending March 31, 2026, Payable on November 26, 2025	CI
Oct. 31	Aisin H1 Profit Soars 765%	MT

Company Valuation: Aisin Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,131,967	1,130,614	982,414	1,676,774	1,229,684	1,976,870	-	-
Change	-	-0.12%	-13.11%	70.68%	-26.66%	60.76%	-	-
Enterprise Value (EV) ¹	1,537,015	1,626,377	1,575,186	1,875,877	1,407,855	2,115,536	2,113,917	2,114,992
Change	-	5.81%	-3.15%	19.09%	-24.95%	50.27%	-0.08%	0.05%
P/E ratio	10.7x	7.97x	26.1x	18.5x	11.8x	13.4x	10.7x	9.25x
PBR	0.74x	0.64x	0.56x	0.79x	0.62x	0.98x	0.92x	0.86x
PEG	-	0.2x	-0.4x	0x	0.5x	0.3x	0.4x	0.6x
Capitalization / Revenue	0.32x	0.29x	0.22x	0.34x	0.25x	0.39x	0.38x	0.37x
EV / Revenue	0.44x	0.42x	0.36x	0.38x	0.29x	0.42x	0.41x	0.4x
EV / EBITDA	3.85x	3.69x	4.7x	4.49x	2.96x	4.36x	3.99x	3.76x
EV / EBIT	10.6x	8.94x	27.2x	13.1x	6.94x	9.46x	7.97x	7.17x
EV / FCF	10.7x	-140x	30.8x	4.61x	7.3x	10.9x	10.7x	9.26x
FCF Yield	9.3%	-0.71%	3.24%	21.7%	13.7%	9.16%	9.38%	10.8%
Dividend per Share ²	40	56.67	56.67	56.67	60	66.02	81.15	91.58
Rate of return	2.86%	4.05%	4.66%	2.73%	3.7%	2.45%	3.01%	3.39%
EPS ²	130.7	175.6	46.59	112.3	137.8	201	253.3	291.6
Distribution rate	30.6%	32.3%	122%	50.5%	43.5%	32.8%	32%	31.4%
Net sales ¹	3,525,799	3,917,434	4,402,823	4,909,557	4,896,104	5,012,204	5,169,723	5,307,333
EBITDA ¹	398,791	440,630	335,129	417,696	475,780	485,490	530,334	562,365
EBIT ¹	145,332	182,011	57,942	143,396	202,941	223,634	265,341	294,896
Net income ¹	105,638	141,941	37,670	90,813	107,586	145,626	176,183	196,730
Net Debt ¹	405,048	495,763	592,772	199,103	178,171	138,666	137,047	138,122
Reference price ²	1,400.00	1,398.33	1,215.00	2,073.67	1,623.00	2,698.00	2,698.00	2,698.00
Nbr of stocks (in thousands)	808,548	808,544	808,571	808,604	757,661	732,717	-	-
Announcement Date	4/28/21	4/28/22	4/27/23	4/26/24	4/25/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
AISIN CORPORATION	13.42x	0.42x	4.36x	2.45%	12.72B
DENSO CORPORATION	11.68x	0.71x	5.14x	3.27%	34.64B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.46x	1.16x	9.78x	1.81%	33.5B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	17.21x	3.46x	12.04x	3.62%	23.41B
WEICHAI POWER CO., LTD.	12.83x	0.46x	3.58x	4.32%	21.62B
HYUNDAI MOBIS CO.,LTD	8.26x	0.38x	5.09x	1.84%	21.64B
APTIV PLC	55.73x	1.12x	7.07x	-.--%	16.5B
NINGBO TUOPU GROUP CO.,LTD.	39.75x	3.94x	22.77x	0.75%	16.71B
CONTINENTAL AG	-139.91x	0.92x	6.77x	3.99%	15.1B
MAGNA INTERNATIONAL INC.	9.85x	0.43x	4.68x	3.96%	13.79B
Average	4.93x	1.30x	8.13x	2.6%	20.96B
Weighted average by Cap.	8.24x	1.30x	8.08x	2.62%