Valuation Alsok Co.,Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-02-09 am EST			5-day change	1st Jan Change
1,174.50 ^JPY	-0.25%		-1.92%	-4.63%

Feb. 03	Alsok Co.,Ltd. Reports Earnings Results for the Nine Months Ended December 31, 2025	CI
Dec. 02	Alsok Co.,Ltd. signed a Share Transfer Agreement to acquire 60% stake in Heiwa Kanzai K.K. from Kubota Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	529,459	404,940	360,902	416,472	544,043	570,783	-	-
Change	-	-23.52%	-10.88%	15.4%	30.63%	4.91%	-	-
Enterprise Value (EV) ¹	538,008	387,461	354,828	348,834	489,469	504,238	488,388	471,798
Change	-	-27.98%	-8.42%	-1.69%	40.32%	3.02%	-3.14%	-3.4%
P/E ratio	21.2x	14x	15.1x	15.7x	20.2x	17.1x	15.9x	14.8x
PBR	1.91x	1.35x	1.15x	1.21x	1.61x	1.61x	1.53x	1.44x
PEG	-	0.9x	-0.9x	1.3x	4.35x	0.7x	2.1x	2.17x
Capitalization / Revenue	1.13x	0.83x	0.73x	0.8x	0.99x	0.95x	0.93x	0.9x
EV / Revenue	1.14x	0.79x	0.72x	0.67x	0.89x	0.84x	0.79x	0.74x
EV / EBITDA	9.7x	6.23x	6.14x	6.03x	8.12x	7.04x	6.44x	5.89x
EV / EBIT	14.5x	9.05x	9.59x	9.16x	12.2x	10.3x	9.23x	8.37x
EV / FCF	31.5x	13.5x	51.7x	8.91x	8.41x	14.8x	12.6x	10.8x
FCF Yield	3.17%	7.39%	1.93%	11.2%	11.9%	6.75%	7.96%	9.24%
Dividend per Share ²	14.4	16.4	17.2	23.7	25.8	29.77	32.87	35.53
Rate of return	1.38%	2.05%	2.41%	2.85%	2.3%	2.53%	2.8%	3.03%
EPS ²	49.42	57.22	47.32	52.95	55.41	68.87	74.08	79.14
Distribution rate	29.1%	28.7%	36.4%	44.8%	46.6%	43.2%	44.4%	44.9%
Net sales ¹	469,920	489,000	492,226	521,400	551,881	599,582	616,654	637,480
EBITDA ¹	55,462	62,153	57,762	57,809	60,304	71,641	75,872	80,098
EBIT ¹	37,182	42,800	36,993	38,078	40,201	48,978	52,916	56,358
Net income ¹	25,014	28,900	23,950	26,630	27,105	33,378	35,749	38,025
Net Debt ¹	8,549	-17,479	-6,074	-67,638	-54,574	-66,545	-82,395	-98,985
Reference price ²	1,046.00	800.00	713.00	831.90	1,122.00	1,174.50	1,174.50	1,174.50
Nbr of stocks (in thousands)	506,175	506,175	506,174	500,628	484,887	485,979	-	-
Announcement Date	5/11/21	5/13/22	5/12/23	5/14/24	5/13/25	-	-	-

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.($)
ALSOK CO.,LTD.	17.1x	0.84x	7.06x	2.53%	3.64B
CINTAS CORPORATION	40.2x	7.21x	26.02x	0.86%	78.33B
RB GLOBAL, INC.	51.46x	5.24x	17.22x	1.04%	21.86B
JACOBS SOLUTIONS INC.	24.73x	1.38x	13.58x	0.94%	17.48B
BUREAU VERITAS SA	20.72x	2.15x	10.67x	3.34%	14.65B
INTERTEK GROUP PLC	19.8x	2.31x	10.19x	3.61%	9.36B
ALS LIMITED	34.04x	3.9x	15.82x	1.84%	8.17B
GENPACT LIMITED	13x	1.45x	7.75x	1.67%	6.88B
ISS A/S	15.42x	0.62x	8.96x	1.47%	6.35B
THE BRINK'S COMPANY	23.72x	1.47x	7.87x	0.82%	5.44B
Average	26.02x	2.66x	12.51x	1.81%	17.21B
Weighted average by Cap.	33.99x	4.72x	18.66x	1.39%