Valuation AirTrip Corp.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 10/08/2026 BST			5-day change	1st Jan Change
904.00 ^JPY	-0.33%		+1.46%	+19.10%

07-31	Graphic Holdings CO., Ltd. announced that it has received funding from AirTrip Corp.	CI
07-09	Tokai Tokyo Upgrades AirTrip to Outperform from Neutral; Price Target is 1,100 Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95,286	63,121	47,531	27,249	21,950	19,971	-	-
Change	-	-33.76%	-24.7%	-42.67%	-19.45%	-9.01%	-	-
Enterprise Value (EV)	96,183	61,692	40,726	21,925	14,270	19,971	19,971	19,971
Change	-	-35.86%	-33.98%	-46.16%	-34.92%	39.95%	0%	0%
P/E	39.2x	33.2x	31.7x	13.1x	12.3x	20x	15.4x	11.1x
PBR	13.2x	6.79x	3.81x	1.99x	1.46x	1.62x	1.5x	1.35x
PEG	-	-1.4x	-1.4x	0.3x	-0.8x	-0.5x	0.5x	0.3x
Capitalization / Revenue	5.44x	4.67x	2.05x	1.02x	0.78x	0.59x	0.54x	0.5x
EV / Revenue	0x	0x	0x	0x	0x	0.59x	0.54x	0.5x
EV / EBITDA	-	0x	0x	0x	0x	7.4x	6.24x	4.99x
EV / EBIT	0x	0x	0x	0x	0x	9.99x	7.99x	6.05x
EV / FCF	-	0x	0x	0x	0x	11.1x	20x	11.1x
FCF Yield	-	3.13%	7.78%	5.41%	14.7%	9.01%	5.01%	9.01%
Dividend per Share ²	10	10	10	10	10	10	15	15
Rate of return	0.23%	0.35%	0.47%	0.82%	1.02%	1.11%	1.66%	1.66%
EPS ²	112.2	85.9	66.98	93.13	79.47	45.3	58.8	81.5
Distribution rate	8.92%	11.6%	14.9%	10.7%	12.6%	22.1%	25.5%	18.4%
Net sales ¹	17,524	13,510	23,162	26,635	28,104	34,000	37,000	40,000
EBITDA ¹	-	2,949	3,071	3,061	4,667	2,700	3,200	4,000
EBIT ¹	3,142	2,193	2,398	2,401	3,099	2,000	2,500	3,300
Net income ¹	2,372	1,901	1,489	2,084	1,779	1,000	1,300	1,800
Net Debt	897	-1,429	-6,805	-5,324	-7,680	-	-	-
Reference price ²	4,400.00	2,849.00	2,125.00	1,217.00	980.00	904.00	904.00	904.00
Nbr of stocks (in thousands)	21,656	22,155	22,368	22,390	22,398	22,092	-	-
Announcement Date	12/11/21	14/11/22	14/11/23	14/11/24	14/11/25	-	-	-

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.($)
AIRTRIP CORP.	19.96x	-	-	1.11%	126M
BOOKING HOLDINGS INC.	20.27x	5.59x	15.07x	0.79%	160B
EXPEDIA GROUP, INC.	17.42x	2.2x	8.71x	0.61%	37.69B
TRIP.COM GROUP LIMITED	16.9x	1.99x	7.59x	0.75%	29.67B
MAKEMYTRIP LIMITED	125.05x	5.11x	28.68x	0.01%	5.73B
TONGCHENG TRAVEL HOLDINGS LIMITED	8.68x	0.89x	3.42x	2.45%	4.13B
FLIGHT CENTRE TRAVEL GROUP LIMITED	17.28x	0.83x	5.14x	2.97%	1.98B
TBO TEK LIMITED	45x	4.14x	26.19x	-.--%	1.79B
SEERA HOLDING GROUP	46.15x	1.42x	7.19x	0.41%	1.45B
TRIPADVISOR, INC.	29.49x	0.88x	6.14x	-.--%	1.26B
Average	34.62x	2.56x	12.02x	0.91%	24.38B
Weighted average by Cap.	22.05x	4.44x	13.21x	0.77%