Valuation Asahi Kasei Corporation

Equities

3407

JP3111200006

Diversified Chemicals

Market Closed - Japan Exchange Other stock markets 06:30:00 13/02/2026 GMT			5-day change	1st Jan Change
1,737.00 ^JPY	-1.47%		+2.45%	+25.05%

02-09	Elevra Lithium Limited Signs Non-Binding Memorandum of Understanding for Spodumene Concentrate Offtake with Mangrove Lithium	CI
02-04	Asahi Kasei Corporation Revises Earnings Guidance for the Full Year Ending March 31, 2026	CI

Company Valuation: Asahi Kasei Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,768,418	1,473,999	1,283,917	1,541,426	1,423,002	2,356,141	-	-
Change	-	-16.65%	-12.9%	20.06%	-7.68%	65.58%	-	-
Enterprise Value (EV) ¹	2,210,415	2,006,573	2,007,484	2,158,879	2,224,580	3,148,529	3,090,118	3,031,314
Change	-	-9.22%	0.05%	7.54%	3.04%	41.53%	-1.86%	-1.9%
P/E ratio	22.2x	9.11x	-14.1x	35.2x	10.7x	16.9x	14.2x	13x
PBR	1.21x	0.87x	0.77x	0.85x	0.76x	1.23x	1.15x	1.08x
PEG	-	0x	0x	-0x	0x	3.33x	0.8x	1.32x
Capitalization / Revenue	0.84x	0.6x	0.47x	0.55x	0.47x	0.77x	0.73x	0.71x
EV / Revenue	1.05x	0.82x	0.74x	0.78x	0.73x	1.02x	0.96x	0.91x
EV / EBITDA	7.89x	5.72x	6.58x	6.69x	5.59x	7.46x	7.03x	6.46x
EV / EBIT	12.9x	9.9x	15.6x	15.3x	10.5x	13.8x	12.1x	10.9x
EV / FCF	22.1x	-53.2x	-16.4x	14.1x	24.6x	32.6x	21.9x	20.7x
FCF Yield	4.52%	-1.88%	-6.12%	7.07%	4.07%	3.07%	4.57%	4.83%
Dividend per Share ²	34	34	36	36	38	40.5	44.36	47.1
Rate of return	2.67%	3.2%	3.89%	3.24%	3.63%	2.33%	2.55%	2.71%
EPS ²	57.49	116.7	-65.84	31.6	97.94	102.9	122	134
Distribution rate	59.1%	29.1%	-54.7%	114%	38.8%	39.4%	36.4%	35.2%
Net sales ¹	2,106,100	2,461,317	2,726,485	2,784,878	3,037,312	3,078,766	3,206,012	3,340,417
EBITDA ¹	280,200	350,776	305,003	322,942	398,027	421,950	439,734	468,972
EBIT ¹	171,800	202,647	128,352	140,746	211,921	227,466	255,746	277,861
Net income ¹	79,800	161,880	-91,312	43,806	134,996	139,309	164,007	179,460
Net Debt ¹	441,997	532,574	723,567	617,453	801,578	792,387	733,976	675,172
Reference price ²	1,274.50	1,062.50	926.30	1,112.00	1,047.00	1,737.00	1,737.00	1,737.00
Nbr of stocks (in thousands)	1,387,539	1,387,294	1,386,070	1,386,174	1,359,123	1,356,443	-	-
Announcement Date	13/05/21	13/05/22	10/05/23	09/05/24	09/05/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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 KASEI CORPORATION	16.88x	1.02x	7.46x	2.33%	15.41B
SHIN-ETSU CHEMICAL CO., LTD.	20.9x	3.48x	9.8x	1.96%	67.4B
BASF SE	26.24x	1.06x	9.63x	4.4%	53.37B
PIDILITE INDUSTRIES LIMITED	61.98x	10.14x	42.63x	0.9%	16.62B
BRENNTAG SE	21.08x	0.71x	8.3x	3.22%	9.98B
MITSUBISHI CHEMICAL GROUP CORPORATION	11.71x	0.75x	6.67x	2.88%	9.87B
SYENSQO SA/NV	33.48x	1.6x	8.13x	1.99%	9.68B
SRF LIMITED	44.29x	5.49x	24.78x	0.3%	9.27B
SUMITOMO CHEMICAL COMPANY, LIMITED	20.88x	0.81x	6.43x	2.13%	6.02B
NISSAN CHEMICAL CORPORATION	19.09x	3.23x	11.44x	2.83%	5.71B
Average	27.65x	2.83x	13.53x	2.29%	20.33B
Weighted average by Cap.	26.53x	2.85x	12.59x	2.6%