Valuation PIA Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-29 am EDT			5-day change	1st Jan Change
2,275.00 ^JPY	+0.44%		-2.61%	-14.38%

Aug. 13	PIA Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
Aug. 13	PIA Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	50,427	49,022	49,362	40,543	50,725	34,761	-	-
Change	-	-2.79%	0.69%	-17.87%	25.11%	-31.47%	-	-
Enterprise Value (EV)	51,106	43,890	34,077	11,861	11,790	34,761	34,761	34,761
Change	-	-14.12%	-22.36%	-65.19%	-0.6%	194.83%	0%	0%
P/E	-44.6x	34.6x	44.1x	25.4x	15.3x	18.6x	16.5x	13.7x
PBR	18x	11.3x	8.9x	5.6x	4.72x	2.88x	2.53x	2.22x
PEG	-	-0x	-2.1x	0.6x	0x	-0.4x	1.3x	0.7x
Capitalization / Revenue	1.95x	1.5x	1.25x	0.89x	0.92x	0.59x	0.55x	0.52x
EV / Revenue	0x	0x	0x	0x	0x	0.59x	0.55x	0.52x
EV / EBITDA	-	-	-	-	0x	5.74x	5.44x	5.02x
EV / EBIT	-0x	0x	0x	0x	0x	11.4x	10.3x	8.87x
EV / FCF	0x	0x	0x	0x	0x	6.42x	5.87x	7.03x
FCF Yield	20.1%	12.2%	21%	31.9%	20.2%	15.6%	17%	14.2%
Dividend per Share ²	-	-	-	-	35	30	40	50
Rate of return	-	-	-	-	1.06%	1.32%	1.77%	2.21%
EPS ²	-74.15	92.77	73.23	104	216.4	121.9	137.5	165.5
Distribution rate	-	-	-	-	16.2%	24.6%	29.1%	30.2%
Net sales ¹	25,829	32,763	39,587	45,362	55,330	58,660	63,455	66,628
EBITDA ¹	-	-	-	-	6,964	6,051	6,390	6,918
EBIT ¹	-833	820	1,209	2,636	4,311	3,051	3,390	3,918
Net income ¹	-1,122	1,415	1,118	1,591	3,317	1,871	2,110	2,538
Net Debt	679	-5,132	-15,285	-28,682	-38,935	-	-	-
Reference price ²	3,305.00	3,210.00	3,230.00	2,647.00	3,305.00	2,265.00	2,265.00	2,265.00
Nbr of stocks (in thousands)	15,258	15,272	15,282	15,317	15,348	15,347	-	-
Announcement Date	5/12/22	5/11/23	5/9/24	5/15/25	5/14/26	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
PIA CORPORATION	18.58x	-	-	1.32%	220M
BOOKING HOLDINGS INC.	14.08x	3.92x	10.57x	1.14%	111B
VIKING HOLDINGS LTD	26.92x	5.51x	19.43x	-.--%	38.63B
ORIENTAL LAND CO., LTD.	39.01x	6.6x	19.83x	0.53%	32.83B
EXPEDIA GROUP, INC.	14.71x	1.93x	7.56x	0.69%	33.07B
TRIP.COM GROUP LIMITED	23.81x	1.73x	7.19x	0.84%	24.29B
FORMULA ONE GROUP	40.99x	5.92x	25.44x	-.--%	22.59B
LIFE TIME GROUP HOLDINGS, INC.	26.93x	3.25x	11.51x	-.--%	9.64B
VAIL RESORTS, INC.	27.12x	2.75x	10.22x	5.86%	5.41B
Average	25.80x	3.95x	13.97x	1.15%	30.87B
Weighted average by Cap.	22.63x	4.15x	13.48x	0.79%