Valuation PIOLAX, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-18 am EDT			5-day change	1st Jan Change
1,690.00 ^JPY	-1.34%		0.00%	-2.42%

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	40,376	-	-
Change	-	24.2%	40.67%	-37.06%	-33.53%	4.41%	-	-
Enterprise Value (EV) ¹	15,263	27,143	55,445	23,109	36,900	45,379	51,141	50,921
Change	-	77.84%	104.27%	-58.32%	59.68%	22.98%	12.7%	-0.43%
P/E	12.8x	19.5x	23x	45.3x	-1,860x	34.2x	30.3x	22.1x
PBR	0.55x	0.64x	0.87x	0.9x	0.59x	0.62x	0.63x	0.63x
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	0.64x	0.62x	0.6x
EV / Revenue	0.28x	0.46x	0.86x	0.36x	0.59x	0.72x	0.79x	0.76x
EV / EBITDA	1.79x	3.6x	6.43x	3.43x	6.25x	7.2x	7.87x	7.49x
EV / EBIT	2.93x	6.87x	11.7x	9.7x	25.1x	28.4x	29.2x	25.5x
EV / FCF	5.92x	25.4x	-267x	15.1x	-8.1x	19.7x	-13.8x	22.4x
FCF Yield	16.9%	3.93%	-0.38%	6.61%	-12.4%	5.07%	-7.26%	4.46%
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%	5.44%	5.44%	5.44%
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	1,690.00	1,690.00	1,690.00
Nbr of stocks (in thousands)	34,040	34,043	34,043	24,402	24,459	23,891	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PIOLAX, INC.	34.21x	0.72x	7.2x	5.44%	256M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.99x	1.24x	9.52x	2.07%	41.21B
WEICHAI POWER CO., LTD.	15.73x	0.71x	5.24x	3.67%	34.84B
DENSO CORPORATION	12.18x	0.58x	5.08x	3.84%	30.49B
HYUNDAI MOBIS CO.,LTD	8.02x	0.47x	6.07x	1.88%	24B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.53x	2.63x	9.06x	4.19%	20.5B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.12x	1.19x	12.59x	0.61%	17.84B
MAGNA INTERNATIONAL INC.	10.13x	0.48x	4.67x	3.14%	16.75B
CONTINENTAL AG	13.16x	1.35x	6.99x	4.18%	15.84B
BOSCH LIMITED	46.78x	5.11x	35.74x	0.77%	14.66B
Average	20.28x	1.45x	10.22x	2.98%	21.64B
Weighted average by Cap.	17.38x	1.31x	9.24x	2.79%