Valuation Asahi Group Holdings, Ltd.

Equities

2502

JP3116000005

Brewers

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-04-17 am EDT			5-day change	1st Jan Change
1,652.00 ^JPY	-0.45%		+3.22%	+0.76%

Apr. 10	Wall Street Gets a CPI Lifeline
Apr. 10	Oil, AI and inflation to round off the week

Company Valuation: Asahi Group Holdings, Ltd.

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,150,506	2,267,161	2,087,025	2,664,130	2,490,230	2,416,312	2,416,312	-
Change	-	5.42%	-7.95%	27.65%	-6.53%	-2.97%	0%	-
Enterprise Value (EV) ¹	3,925,670	3,810,621	3,546,896	4,014,983	3,685,445	3,648,558	3,819,709	3,754,963
Change	-	-2.93%	-6.92%	13.2%	-8.21%	-1%	4.69%	-1.7%
P/E ratio	21.6x	14.8x	13.8x	16.2x	13.1x	15.6x	12.7x	11.2x
PBR	1.42x	1.29x	1.01x	1.08x	0.93x	0.92x	0.87x	0.83x
PEG	-	0.3x	-10.94x	1.96x	0.8x	-1x	0.6x	0.9x
Capitalization / Revenue	1.06x	1.01x	0.83x	0.96x	0.85x	0.83x	0.78x	0.75x
EV / Revenue	1.94x	1.7x	1.41x	1.45x	1.25x	1.26x	1.24x	1.17x
EV / EBITDA	15.2x	11x	9.92x	10.2x	8.63x	9.06x	8.53x	7.77x
EV / EBIT	29x	18x	16.3x	16.4x	13.7x	14.4x	13.1x	11.7x
EV / FCF	-4.06x	14.8x	18x	20.3x	12.9x	20x	15.5x	15.3x
FCF Yield	-24.6%	6.74%	5.55%	4.94%	7.73%	5%	6.46%	6.52%
Dividend per Share ²	35.33	36.33	37.67	40.33	49	50.55	56.52	63.8
Rate of return	2.5%	2.44%	2.74%	2.3%	2.96%	3.06%	3.42%	3.86%
EPS ²	65.51	101	99.7	107.9	126.7	106.2	130.4	147.3
Distribution rate	53.9%	36%	37.8%	37.4%	38.7%	47.6%	43.3%	43.3%
Net sales ¹	2,027,762	2,236,076	2,511,108	2,769,091	2,939,422	2,896,191	3,089,147	3,211,999
EBITDA ¹	258,444	346,715	357,467	392,991	426,987	402,780	447,773	483,433
EBIT ¹	135,167	211,900	217,048	244,999	269,052	252,969	290,951	321,620
Net income ¹	92,826	153,500	151,555	164,073	192,080	157,861	190,965	211,631
Net Debt ¹	1,775,164	1,543,460	1,459,871	1,350,853	1,195,215	1,232,246	1,403,397	1,338,651
Reference price ²	1,414.67	1,491.33	1,373.00	1,752.67	1,657.00	1,652.00	1,652.00	1,652.00
Nbr of stocks (in thousands)	1,520,150	1,520,224	1,520,048	1,520,044	1,502,855	1,462,658	1,462,658	-
Announcement Date	2/12/21	2/15/22	2/14/23	2/13/24	2/13/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASAHI GROUP HOLDINGS, LTD.	15.56x	1.26x	9.06x	3.06%	15.28B
ANHEUSER-BUSCH INBEV SA/NV	17.48x	3.27x	9.01x	1.88%	149B
AMBEV S.A.	15.25x	2.38x	7.18x	5.91%	47.93B
HEINEKEN N.V.	15.09x	1.78x	7.89x	2.92%	44.93B
CONSTELLATION BRANDS, INC.	15.71x	4.29x	11.64x	2.52%	28.14B
HEINEKEN HOLDING N.V.	12.57x	-	-	-	20.79B
CARLSBERG A/S	13.91x	1.87x	8.74x	3.7%	18.31B
KIRIN HOLDINGS COMPANY, LIMITED	11.98x	1.16x	8.04x	3.07%	13.29B
BUDWEISER BREWING COMPANY APAC LIMITED	19.93x	1.65x	6.03x	5.95%	12.49B
Average	15.27x	2.21x	8.45x	3.62%	38.88B
Weighted average by Cap.	16.04x	2.71x	8.65x	3.02%