Valuation PIOLAX, Inc.

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-08-10 am EDT			5-day change	1st Jan Change
1,736.00 ^JPY	+1.82%		+0.06%	+0.23%

Aug. 05	PIOLAX, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
Aug. 05	Piolax, Inc. Provides Dividend Guidance for the Second Quarter-End and Full 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	52,899	65,703	92,426	58,174	38,670	41,752	-	-
Change	-	24.2%	40.67%	-37.06%	-33.53%	7.97%	-	-
Enterprise Value (EV) ¹	15,263	27,143	55,445	23,109	36,900	46,755	52,517	52,297
Change	-	77.84%	104.27%	-58.32%	59.68%	26.71%	12.32%	-0.42%
P/E	12.8x	19.5x	23x	45.3x	-1,860x	35.1x	31.2x	22.8x
PBR	0.55x	0.64x	0.87x	0.9x	0.59x	0.64x	0.65x	0.65x
PEG	-	-1.1x	1.2x	-0.8x	18x	-0x	2.4x	0.6x
Capitalization / Revenue	0.96x	1.12x	1.43x	0.92x	0.62x	0.66x	0.64x	0.62x
EV / Revenue	0.28x	0.46x	0.86x	0.36x	0.59x	0.74x	0.81x	0.78x
EV / EBITDA	1.79x	3.6x	6.43x	3.43x	6.25x	7.42x	8.08x	7.69x
EV / EBIT	2.93x	6.87x	11.7x	9.7x	25.1x	29.2x	30x	26.1x
EV / FCF	5.92x	25.4x	-267x	15.1x	-8.1x	20.3x	-14.1x	23x
FCF Yield	16.9%	3.93%	-0.38%	6.61%	-12.4%	4.92%	-7.07%	4.34%
Dividend per Share ²	45	100	128	92	92	92	92	92
Rate of return	2.9%	5.18%	4.71%	3.86%	5.82%	5.3%	5.3%	5.3%
EPS ²	121.7	99.15	117.9	52.67	-0.85	49.4	55.7	76.3
Distribution rate	37%	101%	109%	175%	-10,824%	186%	165%	121%
Net sales ¹	55,144	58,422	64,551	63,351	62,045	63,000	65,000	67,000
EBITDA ¹	8,507	7,535	8,627	6,735	5,906	6,300	6,500	6,800
EBIT ¹	5,216	3,949	4,756	2,382	1,470	1,600	1,750	2,000
Net income ¹	4,224	3,375	4,013	1,792	-21	1,100	1,240	1,700
Net Debt ¹	-37,636	-38,560	-36,981	-35,065	-1,770	5,003	10,765	10,545
Reference price ²	1,554.00	1,930.00	2,715.00	2,384.00	1,581.00	1,736.00	1,736.00	1,736.00
Nbr of stocks (in thousands)	34,040	34,043	34,043	24,402	24,459	24,051	-	-
Announcement Date	5/12/22	5/12/23	5/10/24	5/12/25	5/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PIOLAX, INC.	34.51x	0.73x	7.3x	5.4%	260M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.83x	1.28x	9.82x	1.95%	42.13B
WEICHAI POWER CO., LTD.	18.07x	0.81x	5.94x	3.22%	38.6B
HYUNDAI MOBIS CO.,LTD	10.55x	0.65x	8.26x	1.41%	31.42B
DENSO CORPORATION	12.45x	0.58x	5.04x	3.81%	30.67B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.29x	2.63x	9.17x	4.19%	20.77B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.08x	2.81%	18.67B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.22x	1.23x	12.97x	0.59%	18.62B
CONTINENTAL AG	12.62x	1.23x	6.24x	4.15%	15.79B
BORGWARNER INC.	14.71x	1.07x	7.17x	0.96%	13.93B
Average	17.83x	1.07x	7.70x	2.85%	23.09B
Weighted average by Cap.	16.03x	1.06x	7.73x	2.59%