|
Delayed
Japan Exchange
02:30:00 2026-10-05 am EDT
|
5-day change | 1st Jan Change | ||
| 1,380.00 JPY | +2.07% |
|
+0.95% | +33.27% |
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 | 125,348 | - | - |
| Change | - | 2.57% | -9.7% | 47.74% | 42.33% | 38.04% | - | - |
| Enterprise Value (EV) 1 | 26,006 | 27,799 | 23,611 | 46,819 | 67,699 | 104,965 | 103,449 | 101,626 |
| Change | - | 6.9% | -15.06% | 98.29% | 44.6% | 55.05% | -1.44% | -1.76% |
| P/E | 12.8x | 11.5x | 10.4x | 14.2x | 15.9x | 15.8x | 14.1x | 12.7x |
| PBR | 2.09x | 2.13x | 1.95x | 2.46x | 3.57x | 4.67x | 3.98x | 3.41x |
| PEG | - | 0.5x | 1x | 1.97x | 0.4x | 0.5x | 1.2x | 1.1x |
| Capitalization / Revenue | 1.27x | 1.18x | 1x | 1.14x | 1.42x | 1.67x | 1.54x | 1.43x |
| EV / Revenue | 0.71x | 0.69x | 0.55x | 0.84x | 1.06x | 1.4x | 1.27x | 1.16x |
| EV / EBITDA | - | 3.78x | - | - | 6.49x | 8.22x | 7.07x | 6.11x |
| EV / EBIT | 4.45x | 4.21x | 3.54x | 6.68x | 7.11x | 8.57x | 7.56x | 6.71x |
| EV / FCF | - | 7.18x | 5.36x | 13.6x | 5.5x | 22.2x | 17.1x | 14.5x |
| FCF Yield | - | 13.9% | 18.7% | 7.33% | 18.2% | 4.5% | 5.86% | 6.89% |
| Dividend per Share 2 | 10 | 12 | 13.25 | 19 | 29 | 82 | 46.5 | 50 |
| Rate of return | 2.39% | 2.62% | 2.9% | 2.85% | 2.8% | 5.94% | 3.37% | 3.62% |
| EPS 2 | 32.64 | 39.87 | 43.95 | 47.11 | 64.92 | 87.25 | 97.65 | 108.4 |
| Distribution rate | 30.6% | 30.1% | 30.1% | 40.3% | 44.7% | 94% | 47.6% | 46.1% |
| Net sales 1 | 36,710 | 40,455 | 43,303 | 55,910 | 64,140 | 75,155 | 81,175 | 87,955 |
| EBITDA 1 | - | 7,361 | - | - | 10,425 | 12,770 | 14,640 | 16,630 |
| EBIT 1 | 5,846 | 6,601 | 6,663 | 7,005 | 9,518 | 12,255 | 13,675 | 15,155 |
| Net income 1 | 3,625 | 4,346 | 4,368 | 4,485 | 5,922 | 7,925 | 8,870 | 9,850 |
| Net Debt 1 | -20,615 | -20,021 | -19,572 | -16,980 | -23,104 | -20,383 | -21,899 | -23,722 |
| Reference price 2 | 419.00 | 458.50 | 456.50 | 667.75 | 1,035.50 | 1,380.00 | 1,380.00 | 1,380.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.5x | 1.36x | 8.02x | 6.07% | 779M | |
| 16.65x | 8.13x | 17.36x | 0.25% | 4,184B | |
| 23.36x | 7.38x | 12.98x | 0.29% | 1,855B | |
| 28.25x | 13.25x | 20.94x | 0.64% | 484B | |
| 14.53x | 3.88x | 8.97x | 1.4% | 483B | |
| 18.71x | 5.55x | 16.66x | -.--% | 279B | |
| 20.59x | 1.49x | 10.26x | 1.03% | 263B | |
| 94.21x | 12.39x | 66.51x | -.--% | 195B | |
| 21.41x | 2.45x | 12.44x | -.--% | 139B | |
| 3.08x | 86.09x | 2.34x | 0.13% | 114B | |
| Average | 25.63x | 14.20x | 17.65x | 0.98% | 799.57B | |
| Weighted average by Cap. | 20.76x | 8.81x | 16.69x | 0.36% |
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
- 3964 Stock
- Valuation Aucnet Inc.
Select your edition
All financial news and data tailored to specific country editions
