Company Valuation: Aucnet Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 46,621 47,820 43,183 63,799 90,803 120,353 - -
Change - 2.57% -9.7% 47.74% 42.33% 32.54% - -
Enterprise Value (EV) 1 26,006 27,799 23,611 46,819 67,699 95,550 93,638 91,688
Change - 6.9% -15.06% 98.29% 44.6% 41.14% -2% -2.08%
P/E 12.8x 11.5x 10.4x 14.2x 15.9x 14.9x 13.3x 12x
PBR 2.09x 2.13x 1.95x 2.46x 3.57x 4.46x 3.61x 3.11x
PEG - 0.5x 1x 1.97x 0.4x 0.4x 1.2x 1.1x
Capitalization / Revenue 1.27x 1.18x 1x 1.14x 1.42x 1.6x 1.5x 1.38x
EV / Revenue 0.71x 0.69x 0.55x 0.84x 1.06x 1.27x 1.17x 1.05x
EV / EBITDA - 3.78x - - 6.49x 7.54x 6.2x 5.35x
EV / EBIT 4.45x 4.21x 3.54x 6.68x 7.11x 7.64x 6.73x 6.36x
EV / FCF - 7.18x 5.36x 13.6x 5.5x 17.1x 14.1x 12.6x
FCF Yield - 13.9% 18.7% 7.33% 18.2% 5.86% 7.08% 7.96%
Dividend per Share 2 10 12 13.25 19 29 82 47.5 51
Rate of return 2.39% 2.62% 2.9% 2.85% 2.8% 6.19% 3.58% 3.85%
EPS 2 32.64 39.87 43.95 47.11 64.92 89.2 99.5 110.4
Distribution rate 30.6% 30.1% 30.1% 40.3% 44.7% 91.9% 47.7% 46.2%
Net sales 1 36,710 40,455 43,303 55,910 64,140 75,000 80,310 87,060
EBITDA 1 - 7,361 - - 10,425 12,670 15,100 17,130
EBIT 1 5,846 6,601 6,663 7,005 9,518 12,500 13,910 14,410
Net income 1 3,625 4,346 4,368 4,485 5,922 8,100 9,030 10,025
Net Debt 1 -20,615 -20,021 -19,572 -16,980 -23,104 -24,803 -26,715 -28,665
Reference price 2 419.00 458.50 456.50 667.75 1,035.50 1,325.00 1,325.00 1,325.00
Nbr of stocks (in thousands) 111,266 104,296 94,596 95,543 87,690 90,832 - -
Announcement Date 2/14/22 2/14/23 2/14/24 2/14/25 2/13/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.85x1.27x7.54x6.19% 780M
21.79x1.55x10.7x0.98% 272B
83.63x10.93x58.65x-.--% 173B
8.15x0.9x3.91x-.--% 114B
50.31x2.07x21.36x-.--% 97.65B
-100.06x0.76x29.61x-.--% 63.44B
23.57x4.11x13.67x1.18% 46.54B
20.61x5.54x13.43x - 30.18B
29.26x3.41x11.42x1.58% 15.16B
4.78x0.24x2.72x4.46% 7.21B
Average 15.69x 3.08x 17.30x 1.6% 81.95B
Weighted average by Cap. 26.93x 3.75x 22.80x 0.49%

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

  1. Stock Market
  2. Stocks
  3. 3964 Stock
  4. Valuation Aucnet Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!