|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 280.00 JPY | -6.67% |
|
-5.08% | -27.46% |
| Jul. 22 | Archion - Set Secondary Share Sale Price At 260 Yen Per Share | RE |
| Jul. 14 | Archion Sets Price Range for Toyota, Daimler Truck Share Sale | 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 | 771,843 | - | - |
| Change | - | -24.37% | -23.19% | -7.78% | -17.78% | 220.67% | - | - |
| Enterprise Value (EV) 1 | 669,830 | 518,039 | 541,063 | 605,480 | 469,565 | 285,897 | 959,172 | 931,098 |
| Change | - | -22.66% | 4.44% | 11.91% | -22.45% | -39.11% | -6.25% | -2.93% |
| P/E | -73x | -4.88x | -2.7x | 17.1x | -1.11x | 2.66x | 8.69x | 8.36x |
| PBR | 0.99x | 0.9x | 0.86x | 0.75x | 1.35x | 0.86x | 0.73x | 0.69x |
| PEG | - | -0x | -0.1x | -0x | 0x | -0x | -0.2x | 2.1x |
| Capitalization / Revenue | 0.36x | 0.28x | 0.21x | 0.19x | 0.14x | 0.14x | 0.31x | 0.3x |
| EV / Revenue | 0.45x | 0.35x | 0.36x | 0.4x | 0.28x | 0.18x | 0.39x | 0.37x |
| EV / EBITDA | 10x | 5.84x | 7.24x | 12.5x | 4.01x | 2.01x | 4.21x | 4x |
| EV / EBIT | 54.7x | 15.3x | 31.1x | -74.7x | 8.17x | 3.48x | 7.08x | 6.68x |
| EV / FCF | 12.1x | 11.6x | -4.93x | -8.51x | -6.72x | 14.5x | - | - |
| FCF Yield | 8.26% | 8.6% | -20.3% | -11.8% | -14.9% | 6.89% | - | - |
| Dividend per Share 2 | 12 | 10 | - | - | - | - | 8 | 11.67 |
| Rate of return | 1.26% | 1.39% | - | - | - | - | 2.86% | 4.17% |
| EPS 2 | -13.05 | -147.6 | -205 | 29.77 | -379.3 | 145.5 | 32.23 | 33.51 |
| Distribution rate | -92% | -6.77% | - | - | - | - | 24.8% | 34.8% |
| Net sales 1 | 1,498,442 | 1,459,706 | 1,507,336 | 1,516,255 | 1,697,229 | 1,565,332 | 2,477,761 | 2,536,713 |
| EBITDA 1 | 67,004 | 88,766 | 74,699 | 48,376 | 116,974 | 141,960 | 228,064 | 232,964 |
| EBIT 1 | 12,250 | 33,810 | 17,406 | -8,103 | 57,490 | 82,063 | 135,397 | 139,464 |
| Net income 1 | -7,489 | -84,732 | -117,664 | 17,087 | -217,753 | 84,401 | 86,381 | 88,827 |
| Net Debt 1 | 123,355 | 104,739 | 223,626 | 312,727 | 228,868 | 63,742 | 187,329 | 159,254 |
| Reference price 2 | 952.00 | 720.00 | 553.00 | 510.00 | 419.30 | 280.00 | 280.00 | 280.00 |
| Nbr of stocks (in thousands) | 574,029 | 574,027 | 574,027 | 574,026 | 574,045 | 2,756,583 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 4.65x | 0.52x | 5.9x | -.--% | 4.72B | |
| 9.63x | 1.25x | 11.43x | 3.52% | 210B | |
| 8.77x | 0.36x | 2.86x | 0.86% | 72.51B | |
| 9.58x | 1.24x | 13.93x | 2.83% | 63.65B | |
| 14.38x | 0.29x | 3.85x | 4.2% | 57.26B | |
| 7.9x | 0.1x | 0.93x | 7.28% | 47.12B | |
| 24.9x | 1.33x | 7.43x | 2.37% | 45.37B | |
| 3.75x | -0x | -0.04x | 7.62% | 41.34B | |
| 7.69x | -0.08x | -0.69x | 5.03% | 39.37B | |
| 22.38x | 1.95x | 14.14x | 1.12% | 36.69B | |
| Average | 11.36x | 0.69x | 5.97x | 3.48% | 61.76B | |
| Weighted average by Cap. | 11.16x | 0.84x | 7.46x | 3.6% |
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
