|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 269.00 JPY | +0.75% |
|
-3.93% | -30.31% |
| 08-04 | Toyota Motor's Quarterly Attributable Profit Surges 76%, Plans 1 Trillion Yen Buyback | MT |
| 07-22 | Archion - Set Secondary Share Sale Price At 260 Yen Per Share | RE |
Company Valuation: ARCHION Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 546,475 | 413,300 | 317,437 | 292,753 | 240,697 | 741,521 | - | - |
| Change | - | -24.37% | -23.19% | -7.78% | -17.78% | 208.07% | - | - |
| Enterprise Value (EV) 1 | 669,830 | 518,039 | 541,063 | 605,480 | 469,565 | 285,897 | 928,850 | 900,775 |
| Change | - | -22.66% | 4.44% | 11.91% | -22.45% | -39.11% | -6.44% | -3.02% |
| P/E | -73x | -4.88x | -2.7x | 17.1x | -1.11x | 2.66x | 7.28x | 8.09x |
| PBR | 0.99x | 0.9x | 0.86x | 0.75x | 1.35x | 0.86x | 0.7x | 0.65x |
| PEG | - | -0x | -0.1x | -0x | 0x | -0x | -0.2x | -0.81x |
| Capitalization / Revenue | 0.36x | 0.28x | 0.21x | 0.19x | 0.14x | 0.14x | 0.3x | 0.29x |
| EV / Revenue | 0.45x | 0.35x | 0.36x | 0.4x | 0.28x | 0.18x | 0.38x | 0.36x |
| EV / EBITDA | 10x | 5.84x | 7.24x | 12.5x | 4.01x | 2.01x | 3.78x | 3.89x |
| EV / EBIT | 54.7x | 15.3x | 31.1x | -74.7x | 8.17x | 3.48x | 6.03x | 6.44x |
| EV / FCF | 12.1x | 11.6x | -4.93x | -8.51x | -6.72x | 14.5x | - | - |
| FCF Yield | 8.26% | 8.6% | -20.3% | -11.8% | -14.9% | 6.89% | - | - |
| Dividend per Share 2 | 12 | 10 | - | - | - | - | 8 | 11.25 |
| Rate of return | 1.26% | 1.39% | - | - | - | - | 3% | 4.21% |
| EPS 2 | -13.05 | -147.6 | -205 | 29.77 | -379.3 | 145.5 | 36.69 | 33.02 |
| Distribution rate | -92% | -6.77% | - | - | - | - | 21.8% | 34.1% |
| Net sales 1 | 1,498,442 | 1,459,706 | 1,507,336 | 1,516,255 | 1,697,229 | 1,565,332 | 2,475,320 | 2,529,535 |
| EBITDA 1 | 67,004 | 88,766 | 74,699 | 48,376 | 116,974 | 141,960 | 245,798 | 231,848 |
| EBIT 1 | 12,250 | 33,810 | 17,406 | -8,103 | 57,490 | 82,063 | 154,048 | 139,848 |
| Net income 1 | -7,489 | -84,732 | -117,664 | 17,087 | -217,753 | 84,401 | 99,311 | 88,495 |
| Net Debt 1 | 123,355 | 104,739 | 223,626 | 312,727 | 228,868 | 63,742 | 187,329 | 159,254 |
| Reference price 2 | 952.00 | 720.00 | 553.00 | 510.00 | 419.30 | 267.00 | 267.00 | 267.00 |
| Nbr of stocks (in thousands) | 574,029 | 574,027 | 574,027 | 574,026 | 574,045 | 2,756,583 | - | - |
| Announcement Date | 27/04/21 | 27/04/22 | 26/04/23 | 25/04/24 | 24/04/25 | 14/05/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.43x | 0.5x | 5.7x | -.--% | 4.67B | |
| 9.69x | 1.17x | 10.71x | 3.51% | 219B | |
| 8.3x | 0.39x | 3.15x | 0.8% | 78.23B | |
| 9.63x | 1.3x | 14.4x | 2.8% | 66.14B | |
| 17.7x | 0.31x | 4.05x | 4.26% | 56.34B | |
| 8.84x | 0.12x | 1.16x | 6.72% | 50.47B | |
| 23.71x | 1.3x | 7.25x | 2.4% | 45.74B | |
| 4.19x | 0x | 0x | 7.08% | 44.21B | |
| 8.84x | -0.07x | -0.55x | 4.16% | 40.87B | |
| 25.16x | 2.13x | 16.13x | 1% | 40.61B | |
| Average | 12.05x | 0.72x | 6.20x | 3.27% | 64.63B | |
| Weighted average by Cap. | 11.64x | 0.84x | 7.46x | 3.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 543A Stock
- Valuation ARCHION Corporation
Select your edition
All financial news and data tailored to specific country editions
