|
Delayed
Japan Exchange
02:30:00 2026-09-09 am EDT
|
5-day change | 1st Jan Change | ||
| 1,309.00 JPY | -1.21% |
|
-3.04% | +26.41% |
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.($) | ||
|---|---|---|---|---|---|---|
 | 14.85x | 1.27x | 7.54x | 6.19% | 780M | |
| 21.79x | 1.55x | 10.7x | 0.98% | 272B | |
| 83.63x | 10.93x | 58.65x | -.--% | 173B | |
| 8.15x | 0.9x | 3.91x | -.--% | 114B | |
| 50.31x | 2.07x | 21.36x | -.--% | 97.65B | |
| -100.06x | 0.76x | 29.61x | -.--% | 63.44B | |
| 23.57x | 4.11x | 13.67x | 1.18% | 46.54B | |
| 20.61x | 5.54x | 13.43x | - | 30.18B | |
| 29.26x | 3.41x | 11.42x | 1.58% | 15.16B | |
| 4.78x | 0.24x | 2.72x | 4.46% | 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
- Stock Market
- Stocks
- 3964 Stock
- Valuation Aucnet Inc.
Select your edition
All financial news and data tailored to specific country editions
