|
Market Closed -
Japan Exchange
01:30:00 2026-11-11 am EST
|
5-day change | 1st Jan Change | ||
| 301.00 JPY | +5.61% |
|
+9.45% | -22.02% |
| Nov. 06 | Daimler Truck falls into the red despite improved results |  |
| Oct. 16 | Okasan Securities Starts Archion at Neutral with 300 Yen Price Target | MT |
Company Valuation: ARCHION Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 546,475 | 413,300 | 317,437 | 292,753 | 240,697 | 829,731 | - | - |
| Change | - | -24.37% | -23.19% | -7.78% | -17.78% | 244.72% | - | - |
| Enterprise Value (EV) 1 | 669,830 | 518,039 | 541,063 | 605,480 | 469,565 | 285,897 | 853,187 | 785,161 |
| Change | - | -22.66% | 4.44% | 11.91% | -22.45% | -39.11% | -21.07% | -7.97% |
| P/E | -73x | -4.88x | -2.7x | 17.1x | -1.11x | 2.66x | 2.79x | 9.48x |
| PBR | 0.99x | 0.9x | 0.86x | 0.75x | 1.35x | 0.86x | 0.83x | 0.78x |
| PEG | - | -0x | -0.1x | -0x | 0x | -0x | 0x | -0.1x |
| Capitalization / Revenue | 0.36x | 0.28x | 0.21x | 0.19x | 0.14x | 0.14x | 0.34x | 0.33x |
| EV / Revenue | 0.45x | 0.35x | 0.36x | 0.4x | 0.28x | 0.18x | 0.35x | 0.31x |
| EV / EBITDA | 10x | 5.84x | 7.24x | 12.5x | 4.01x | 2.01x | 1.96x | 3.34x |
| EV / EBIT | 54.7x | 15.3x | 31.1x | -74.7x | 8.17x | 3.48x | 5.32x | 5.62x |
| EV / FCF | 12.1x | 11.6x | -4.93x | -8.51x | -6.72x | 14.5x | 3.05x | 9.98x |
| FCF Yield | 8.26% | 8.6% | -20.3% | -11.8% | -14.9% | 6.89% | 32.8% | 10% |
| Dividend per Share 2 | 12 | 10 | - | - | - | - | 8 | 10.34 |
| Rate of return | 1.26% | 1.39% | - | - | - | - | 2.66% | 3.44% |
| EPS 2 | -13.05 | -147.6 | -205 | 29.77 | -379.3 | 145.5 | 107.8 | 31.74 |
| Distribution rate | -92% | -6.77% | - | - | - | - | 7.42% | 32.6% |
| Net sales 1 | 1,498,442 | 1,459,706 | 1,507,336 | 1,516,255 | 1,697,229 | 1,565,332 | 2,466,900 | 2,512,752 |
| EBITDA 1 | 67,004 | 88,766 | 74,699 | 48,376 | 116,974 | 141,960 | 436,289 | 235,124 |
| EBIT 1 | 12,250 | 33,810 | 17,406 | -8,103 | 57,490 | 82,063 | 160,483 | 139,816 |
| Net income 1 | -7,489 | -84,732 | -117,664 | 17,087 | -217,753 | 84,401 | 297,100 | 87,177 |
| Net Debt 1 | 123,355 | 104,739 | 223,626 | 312,727 | 228,868 | 63,742 | 23,455 | -44,571 |
| Reference price 2 | 952.00 | 720.00 | 553.00 | 510.00 | 419.30 | 301.00 | 301.00 | 301.00 |
| Nbr of stocks (in thousands) | 574,029 | 574,027 | 574,027 | 574,026 | 574,045 | 2,756,582 | - | - |
| Announcement Date | 4/27/21 | 4/27/22 | 4/26/23 | 4/25/24 | 4/24/25 | 5/14/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.73x | 0.53x | 5.98x | -.--% | 4.95B | |
| 388.59x | 13.63x | 98.98x | -.--% | 1,501B | |
| 10.91x | 1.28x | 11.68x | 2.99% | 252B | |
| 16.14x | 0.86x | 5.56x | 0.94% | 102B | |
| 37.46x | 9.5x | 24.18x | 1.02% | 79.66B | |
| 8.23x | 0.37x | 3.02x | 0.81% | 74.81B | |
| 13.13x | 0.27x | 3.26x | 4.87% | 49.04B | |
| 23.01x | 1.4x | 7.88x | 2.53% | 46.79B | |
| 7.3x | 1.19x | 13.88x | 3.96% | 47.79B | |
| 13.05x | 0.72x | 10.45x | 3.84% | 45.43B | |
| Average | 52.26x | 2.97x | 18.49x | 2.1% | 220B | |
| Weighted average by Cap. | 269.53x | 9.90x | 70.76x | 0.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 543A Stock
- Valuation ARCHION Corporation
Select your edition
All financial news and data tailored to specific country editions
