Valuation Asahi Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 08/12/2025 GMT			5-day change	1st Jan Change
1,305.00 ^JPY	+1.79%		-1.06%	-13.92%

12-04	Asahi Posts Slight November Decline in Sales, Opens Three New Stores	MT
12-04	Asahi Co., Ltd. Reports Sales Result for the Period from October 21, 2025 to November 20, 2025 and Year to Date Ended November 20, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	39,718	34,575	35,594	33,374	37,627	33,985	-	-
Change	-	-12.95%	2.95%	-6.24%	12.74%	-9.68%	-	-
Enterprise Value (EV)	32,129	28,617	30,282	23,853	28,164	33,985	33,985	33,985
Change	-	-10.93%	5.82%	-21.23%	18.07%	20.67%	0%	0%
P/E ratio	8.42x	9.76x	10.6x	10.7x	10.6x	11x	10.3x	8.94x
PBR	1.22x	0.98x	1.02x	0.9x	0.96x	0.83x	0.79x	0.75x
PEG	-	-0.4x	-2.12x	-1.42x	0.7x	-0.9x	1.59x	0.6x
Capitalization / Revenue	0.57x	0.48x	0.48x	0.43x	0.46x	0.41x	0.4x	0.37x
EV / Revenue	0x	0x	0x	0x	0x	0.41x	0.4x	0.37x
EV / EBITDA	-	0x	0x	-	0x	5.01x	4.72x	4.2x
EV / EBIT	0x	0x	0x	0x	0x	7.23x	6.8x	5.86x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	28	28	28	45	50	50	50	56
Rate of return	1.84%	2.11%	2.05%	3.52%	3.46%	3.83%	3.83%	4.29%
EPS ²	180.9	135.7	128.9	119.2	136.5	119	126.7	145.9
Distribution rate	15.5%	20.6%	21.7%	37.7%	36.6%	42%	39.5%	38.4%
Net sales ¹	69,456	71,398	74,712	78,076	81,593	82,300	86,000	92,000
EBITDA ¹	-	6,574	6,609	-	7,183	6,780	7,200	8,100
EBIT ¹	6,863	5,221	5,127	4,912	5,486	4,700	5,000	5,800
Net income ¹	4,717	3,541	3,366	3,113	3,556	3,100	3,300	3,800
Net Debt	-7,589	-5,958	-5,312	-9,521	-9,463	-	-	-
Reference price ²	1,523.00	1,324.00	1,363.00	1,278.00	1,445.00	1,305.00	1,305.00	1,305.00
Nbr of stocks (in thousands)	26,079	26,114	26,114	26,114	26,040	26,042	-	-
Announcement Date	05/04/21	04/04/22	03/04/23	01/04/24	04/04/25	-	-	-

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.($)
ASAHI CO., LTD.	10.77x	-	-	3.9%	215M
DICK'S SPORTING GOODS, INC.	19.33x	1.24x	11.1x	2.06%	20.89B
AMER SPORTS, INC.	41.97x	3.23x	18.57x	-.--%	19.86B
FRASERS GROUP PLC	7.36x	0.78x	4.63x	-.--%	3.91B
SUPER RETAIL GROUP LIMITED	15.85x	1.14x	6.25x	4.17%	2.43B
BIKE24 HOLDING AG	-26.78x	0.61x	13.34x	-.--%	158M
KMD BRANDS LIMITED	-43.08x	0.51x	3.79x	-.--%	115M
GRABAGUN DIGITAL HOLDINGS INC.	-39.11x	-0.03x	-5.89x	-	106M
Average	-1.71x	1.07x	7.40x	1.45%	5.96B
Weighted average by Cap.	27.13x	2.02x	13.39x	1.14%