|
Market Closed -
Japan Exchange
07:30:00 11/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 2,463.00 JPY | -0.02% |
|
-2.15% | +2.45% |
| 09-09 | As One's Net Sales Grow 7.3% in August | MT |
| 09-09 | AS ONE Corporation Sales Results for the Month of August 2026 | CI |
Company Valuation: AS ONE Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 270,685 | 203,012 | 190,188 | 166,033 | 157,071 | 175,570 | - | - |
| Change | - | -25% | -6.32% | -12.7% | -5.4% | 11.78% | - | - |
| Enterprise Value (EV) 1 | 254,568 | 190,587 | 180,606 | 150,647 | 141,787 | 156,073 | 152,703 | 148,723 |
| Change | - | -25.13% | -5.24% | -16.59% | -5.88% | 10.08% | -2.16% | -2.61% |
| P/E | 37.6x | 25.6x | 25.6x | 20.2x | 17.2x | 18.5x | 16.7x | 15.5x |
| PBR | 4.09x | 3.17x | 2.94x | 2.49x | 2.21x | 2.37x | 2.22x | 2.06x |
| PEG | - | 1.9x | -4.83x | 1.9x | 1.5x | 4.76x | 1.6x | 1.98x |
| Capitalization / Revenue | 3.11x | 2.22x | 1.99x | 1.6x | 1.42x | 1.47x | 1.38x | 1.3x |
| EV / Revenue | 2.93x | 2.08x | 1.89x | 1.45x | 1.28x | 1.31x | 1.2x | 1.1x |
| EV / EBITDA | 23x | 14.6x | 14.7x | 11.2x | 9.67x | 9.96x | 8.89x | 8.05x |
| EV / EBIT | 27.3x | 16.7x | 17.3x | 13x | 11x | 11.6x | 10.3x | 9.31x |
| EV / FCF | 33.1x | 30.1x | 39.5x | 14.8x | 35.5x | 15.4x | 16.6x | 14.4x |
| FCF Yield | 3.02% | 3.32% | 2.53% | 6.74% | 2.82% | 6.49% | 6.04% | 6.93% |
| Dividend per Share 2 | 48.5 | 55.5 | 56 | 62 | 65 | 67.75 | 74 | 78 |
| Rate of return | 1.34% | 1.98% | 2.11% | 2.68% | 2.95% | 2.75% | 3% | 3.17% |
| EPS 2 | 96.34 | 109.4 | 103.6 | 114.9 | 128.4 | 133.3 | 147.4 | 159 |
| Distribution rate | 50.3% | 50.7% | 54% | 54% | 50.6% | 50.8% | 50.2% | 49.1% |
| Net sales 1 | 86,954 | 91,421 | 95,536 | 103,751 | 110,698 | 119,254 | 126,998 | 135,362 |
| EBITDA 1 | 11,066 | 13,042 | 12,261 | 13,394 | 14,664 | 15,673 | 17,183 | 18,476 |
| EBIT 1 | 9,341 | 11,396 | 10,435 | 11,593 | 12,838 | 13,488 | 14,790 | 15,967 |
| Net income 1 | 7,202 | 8,112 | 7,500 | 8,229 | 9,179 | 9,511 | 10,510 | 11,324 |
| Net Debt 1 | -16,117 | -12,425 | -9,582 | -15,386 | -15,284 | -19,498 | -22,868 | -26,848 |
| Reference price 2 | 3,620.00 | 2,805.00 | 2,656.00 | 2,317.50 | 2,204.00 | 2,463.00 | 2,463.00 | 2,463.00 |
| Nbr of stocks (in thousands) | 74,775 | 72,375 | 71,607 | 71,643 | 71,266 | 71,283 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 14/05/24 | 14/05/25 | 13/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.47x | 1.31x | 9.96x | 2.75% | 1.14B | |
| 22.17x | 0.93x | 10.92x | -.--% | 9.85B | |
| 13.81x | 0.23x | 5.18x | 2.68% | 1.43B | |
| Average | 18.15x | 0.82x | 8.69x | 1.81% | 4.14B | |
| Weighted average by Cap. | 20.86x | 0.89x | 10.17x | 0.56% |
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
- 7476 Stock
- Valuation AS ONE Corporation
Select your edition
All financial news and data tailored to specific country editions
