|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.460 EUR | +14.36% |
|
0.00% | -50.19% |
| 06-16 | French startup bets on non-humanoid design in crowded AI robot race | RE |
| 05-22 | Kawasaki Heavy Partners with Nvidia for Physical AI Robotics; Shares Surge 9% | MT |
Projected Income Statement: Ai Robotics Inc.
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net sales 1 | 14,206 | 29,359 | 56,000 | 75,000 |
| Change | - | 106.67% | 90.74% | 33.93% |
| EBITDA | - | - | - | - |
| Change | - | - | - | - |
| EBIT 1 | 2,480 | 3,802 | 7,500 | 10,300 |
| Change | - | 53.31% | 97.26% | 37.33% |
| Interest Paid | -17 | -48 | - | - |
| Earnings before Tax (EBT) 1 | 2,422 | 3,780 | 7,400 | 10,200 |
| Change | - | 56.07% | 95.77% | 37.84% |
| Net income 1 | 1,703 | 2,654 | 5,200 | 7,160 |
| Change | - | 55.84% | 95.93% | 37.69% |
| Announcement Date | 14/05/25 | 13/05/26 | - | - |
1JPY in Million
Estimates
Forecast Balance Sheet: Ai Robotics Inc.
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| Net Debt | -2,251 | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 14/05/25 | 13/05/26 | - | - |
Estimates
Cash Flow Forecast: Ai Robotics Inc.
| Fiscal Period: March | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| CAPEX 1 | 255.9 | 348 | 300 | 300 |
| Change | - | 35.99% | -13.8% | 0% |
| Free Cash Flow (FCF) 1 | - | - | - | - |
| Change | - | - | - | - |
| Announcement Date | 14/05/25 | 13/05/26 | - | - |
1JPY in Million
Estimates
Forecast Financial Ratios: Ai Robotics Inc.
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
Profitability | ||||||
| EBITDA Margin (%) | - | - | - | - | - | - |
| EBIT Margin (%) | - | - | 17.46% | 12.95% | 13.39% | 13.73% |
| EBT Margin (%) | - | - | 17.05% | 12.88% | 13.21% | 13.6% |
| Net margin (%) | - | - | 11.99% | 9.04% | 9.29% | 9.55% |
| FCF margin (%) | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - |
Profitability | ||||||
| ROA | - | 23.56% | 26.91% | - | - | - |
| ROE | - | 115.17% | 76.74% | - | - | - |
Financial Health | ||||||
| Leverage (Debt/EBITDA) | 0.14x | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - |
Capital Intensity | ||||||
| CAPEX / Current Assets (%) | - | - | 1.8% | 1.19% | 0.54% | 0.4% |
| CAPEX / EBITDA (%) | - | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - |
Items per share | ||||||
| Cash flow per share 1 | - | - | 33.36 | 44.69 | - | - |
| Change | - | - | - | 33.95% | - | - |
| Dividend per Share 1 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | 56.68 | 93.21 | - | - |
| Change | - | - | - | 64.44% | - | - |
| EPS 1 | - | - | 32.47 | 43.43 | 80.1 | 110.3 |
| Change | - | - | - | 33.74% | 61.49% | 37.7% |
| Nbr of stocks (in thousands) | - | - | 58,390 | 64,900 | 64,900 | 64,900 |
| Announcement Date | - | - | 14/05/25 | 13/05/26 | - | - |
1JPY
Estimates
| 2026 | 2027 * | |
|---|---|---|
| P/E | 27.6x | 10.1x |
| PBR | 12.9x | - |
| EV / Sales | 2.65x | 0.94x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- 247A Stock
- 85A Stock
- Financials Ai Robotics Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
