Company Valuation: Asahi Rubber Inc.

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 3,586 - -
Change - -3.4% 3.69% 1.67% 50% -7.44% - -
Enterprise Value (EV) 2,539 2,364 2,016 2,531 3,877 3,586 3,586 3,586
Change - -6.9% -14.7% 25.52% 53.2% -7.51% 0% 0%
P/E 10.6x 12.1x 19x -10.9x 24.2x 40.9x 29.9x 18.9x
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 0.44x 0.43x 0.41x
EV / Revenue 0x 0x 0x 0x 0x 0.44x 0.43x 0.41x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 24.1x 17.9x 12x
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% 3% 3%
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 2 559.00 540.00 557.00 566.00 849.00 799.00 799.00 799.00
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.93x - - 3% 22.53M
25.28x2.32x11.55x2.35% 2.85B
-196.75x - - - 1.18B
Average -43.51x 2.32x 11.55x 2.68% 1.35B
Weighted average by Cap. -39.28x 2.32x 11.55x 2.35%

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

  1. Stock Market
  2. Stocks
  3. 5162 Stock
  4. Valuation Asahi Rubber Inc.