Valuation AMIYA Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 21/08/2026 BST			5-day change	1st Jan Change
4,605.00 ^JPY	-1.50%		-1.50%	+49.27%

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
08-13	Tranche Update on AMIYA Corporation's Equity Buyback Plan announced on August 12, 2026.	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	38,385	-	-
Change	-	60.53%	69.04%	50.36%	-	-
Enterprise Value (EV)	7,897	12,588	21,899	38,385	38,385	38,385
Change	-	59.41%	73.97%	75.28%	0%	0%
P/E	28.7x	39.1x	34x	43.4x	34.9x	25.6x
PBR	5.32x	7.1x	9.28x	10.9x	8.74x	6.87x
PEG	-	2.4x	0.4x	2.3x	1.4x	0.7x
Capitalization / Revenue	2.64x	3.17x	4.3x	5.26x	3.84x	3x
EV / Revenue	0x	0x	0x	5.26x	3.84x	3x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	29.5x	24x	17.4x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	15.73	22	27	37
Rate of return	-	-	0.51%	0.47%	0.58%	0.79%
EPS ²	40.17	46.69	90.84	107.7	134	182.7
Distribution rate	-	-	17.3%	20.4%	20.1%	20.3%
Net sales ¹	3,559	4,767	5,936	7,300	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	4,675.00	4,675.00	4,675.00
Nbr of stocks (in thousands)	8,166	8,264	8,275	8,211	-	-
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	43.41x	-	-	0.47%	242M
PALO ALTO NETWORKS, INC.	260.38x	24.63x	75.7x	-.--%	285B
CROWDSTRIKE HOLDINGS, INC.	1225x	31.74x	106.04x	-.--%	194B
FORTINET, INC.	48.83x	13.04x	34.37x	-.--%	111B
RUBRIK, INC.	-78.64x	11.74x	308.08x	-.--%	20.07B
GEN DIGITAL INC.	16.89x	4.37x	8.75x	1.8%	16.87B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	16.84x	3.72x	9.13x	-.--%	13.31B
SAILPOINT, INC.	-54.98x	7.82x	39.74x	-.--%	10.5B
SANGFOR TECHNOLOGIES INC.	80.97x	4.91x	69.64x	0.19%	7.54B
BLACKBERRY LIMITED	71.21x	7.5x	33.88x	-	4.8B
Average	162.99x	12.17x	76.15x	0.27%	66.27B
Weighted average by Cap.	477.35x	22.83x	80.73x	0.05%