Valuation AMIYA Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 02/10/2026 BST			5-day change	1st Jan Change
5,640.00 ^JPY	+3.30%		+1.08%	+82.82%

09-20	AMIYA Corporation(TSE:4258) added to S&P Global BMI Index	CI
08-30	AMIYA Corporation signed a Share Transfer Agreement to acquire 2.41% stake in Cybersolutions Inc. for approximately ¥420 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,408	15,102	25,529	46,438	-	-
Change	-	60.53%	69.04%	81.9%	-	-
Enterprise Value (EV)	7,897	12,588	21,899	46,438	46,438	46,438
Change	-	59.41%	73.97%	112.06%	0%	0%
P/E	28.7x	39.1x	34x	52.4x	41.3x	30.3x
PBR	5.32x	7.1x	9.28x	12.9x	10.3x	8.09x
PEG	-	2.4x	0.4x	2.8x	1.5x	0.8x
Capitalization / Revenue	2.64x	3.17x	4.3x	6.32x	4.64x	3.63x
EV / Revenue	0x	0x	0x	6.32x	4.64x	3.63x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	35.7x	29x	21.1x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	15.73	20	27	37
Rate of return	-	-	0.51%	0.35%	0.48%	0.66%
EPS ²	40.17	46.69	90.84	107.7	136.6	186.3
Distribution rate	-	-	17.3%	18.6%	19.8%	19.9%
Net sales ¹	3,559	4,767	5,936	7,350	10,000	12,800
EBITDA	-	-	-	-	-	-
EBIT ¹	363	526	1,051	1,300	1,600	2,200
Net income ¹	325	384	751	900	1,100	1,500
Net Debt	-1,511	-2,514	-3,630	-	-	-
Reference price ²	1,152.00	1,827.50	3,085.00	5,640.00	5,640.00	5,640.00
Nbr of stocks (in thousands)	8,166	8,264	8,275	8,234	-	-
Announcement Date	14/02/24	13/02/25	12/02/26	-	-	-

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.($)
AMIYA CORPORATION	52.37x	-	-	0.35%	294M
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	384.47x	20.93x	54.84x	0.4%	594.53B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%