Valuation AMIYA Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 10/09/2026 BST			5-day change	1st Jan Change
5,180.00 ^JPY	+8.37%		+23.04%	+67.91%

08-30	AMIYA Corporation signed a Share Transfer Agreement to acquire 2.41% stake in Cybersolutions Inc. for approximately ¥420 million.	CI
08-13	AMIYA Corporation's Equity Buyback announced on August 12, 2026, has closed with 176,000 shares, representing 2.13% for ¥851.84 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	42,650	-	-
Change	-	60.53%	69.04%	67.07%	-	-
Enterprise Value (EV)	7,897	12,588	21,899	42,650	42,650	42,650
Change	-	59.41%	73.97%	94.76%	0%	0%
P/E	28.7x	39.1x	34x	48.1x	37.9x	27.8x
PBR	5.32x	7.1x	9.28x	11.8x	9.46x	7.43x
PEG	-	2.4x	0.4x	2.6x	1.4x	0.8x
Capitalization / Revenue	2.64x	3.17x	4.3x	5.8x	4.27x	3.33x
EV / Revenue	0x	0x	0x	5.8x	4.27x	3.33x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	32.8x	26.7x	19.4x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	15.73	20	27	37
Rate of return	-	-	0.51%	0.39%	0.52%	0.71%
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	5,180.00	5,180.00	5,180.00
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	44.38x	-	-	0.42%	256M
PALO ALTO NETWORKS, INC.	247.98x	23.6x	72.53x	-.--%	273B
CROWDSTRIKE HOLDINGS, INC.	2174.55x	34.57x	111.36x	-.--%	213B
FORTINET, INC.	50.9x	13.63x	35.89x	-.--%	115B
RUBRIK, INC.	-69.8x	10.41x	164.2x	-.--%	18.41B
GEN DIGITAL INC.	17.07x	4.55x	9.11x	1.71%	17.81B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.48x	3.89x	9.56x	-.--%	13.79B
SAILPOINT, INC.	-49.94x	7.45x	37.52x	-.--%	9.97B
SANGFOR TECHNOLOGIES INC.	97.86x	5.44x	73.51x	0.15%	8.26B
VARONIS SYSTEMS, INC.	-35.89x	6.49x	140.79x	-.--%	5.29B
Average	249.46x	12.22x	72.72x	0.23%	67.5B
Weighted average by Cap.	793.55x	23.49x	78.08x	0.05%