Valuation Asahi Rubber Inc.

Stocks

Market Closed - Japan Exchange 06:13:09 02/11/2026 GMT			5-day change	1st Jan Change
771.00 ^JPY	-1.41%		-2.28%	+13.38%

11-12	Tranche Update on Asahi Rubber Inc.'s Equity Buyback Plan announced on November 11, 2025.	CI
11-11	Asahi Rubber Inc.'s Equity Buyback announced on November 12, 2025 has closed with 75,200 shares, representing 1.65% for ¥51.89 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,536	2,450	2,540	2,583	3,874	3,460	-	-
Change	-	-3.4%	3.69%	1.67%	50%	-10.68%	-	-
Enterprise Value (EV)	2,539	2,364	2,016	2,531	3,877	3,460	3,460	3,460
Change	-	-6.9%	-14.7%	25.52%	53.2%	-10.75%	0%	0%
P/E	10.6x	12.1x	19x	-10.9x	24.2x	39.5x	28.9x	18.2x
PBR	0.54x	0.5x	0.5x	0.53x	0.76x	-	-	-
PEG	-	-0.8x	-0.6x	0x	-0x	-0.9x	0.8x	0.3x
Capitalization / Revenue	0.36x	0.34x	0.35x	0.34x	0.49x	0.42x	0.42x	0.4x
EV / Revenue	0x	0x	0x	0x	0x	0.42x	0.42x	0.4x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	23.2x	17.3x	11.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	20	20	20	24	24	24
Rate of return	3.58%	3.7%	3.59%	3.53%	2.36%	3.11%	3.11%	3.11%
EPS ²	52.56	44.75	29.38	-51.74	35.07	19.52	26.7	42.3
Distribution rate	38.1%	44.7%	68.1%	-38.7%	57%	123%	89.9%	56.7%
Net sales ¹	7,024	7,205	7,180	7,639	7,852	8,186	8,300	8,700
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	291	185	156	2	197	149	200	300
Net income ¹	238	203	133	-236	158	87.5	120	190
Net Debt	3	-86	-524	-52	3	-	-	-
Reference price ²	559.00	540.00	557.00	566.00	849.00	771.00	771.00	771.00
Nbr of stocks (in thousands)	4,536	4,536	4,560	4,563	4,563	4,488	-	-
Announcement Date	12/05/22	11/05/23	14/05/24	14/05/25	14/05/26	-	-	-

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.($)
ASAHI RUBBER INC.	39.5x	-	-	3.11%	21.92M
BRIDGESTONE CORPORATION	13.9x	1.06x	5.67x	3.31%	31.8B
MICHELIN (CGDE)	13.83x	0.97x	5.45x	4.07%	24.77B
PIRELLI & C. S.P.A.	14.71x	1.24x	5.4x	3.95%	8.14B
THE YOKOHAMA RUBBER COMPANY, LIMITED	7.91x	1.05x	5.07x	3.66%	6.36B
SAILUN GROUP CO., LTD.	8.9x	0.87x	5.24x	2.62%	5.43B
MRF LIMITED	23.33x	1.48x	11.4x	0.2%	5.24B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.42x	0.47x	3.01x	5.07%	5.22B
ZHONGCE RUBBER GROUP CO., LTD.	8.5x	-	-	3.05%	4.92B
VIETNAM RUBBER INDUSTRY GROUP -	14.04x	-	-	3.44%	4.52B
Average	15.00x	1.02x	5.89x	3.25%	9.64B
Weighted average by Cap.	13.06x	1.03x	5.70x	3.46%