Valuation Asahi Rubber Inc.

Stocks

Delayed Japan Exchange Other stock markets 01:00:00 06/07/2026 BST			5-day change	1st Jan Change
793.00 ^JPY	0.00%		-1.37%	+16.62%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,999	2,536	2,450	2,540	2,583	3,559	-	-
Change	-	-15.43%	-3.4%	3.69%	1.67%	37.8%	-	-
Enterprise Value (EV)	3,198	2,539	2,364	2,016	2,531	3,877	3,559	3,559
Change	-	-20.6%	-6.9%	-14.7%	25.52%	53.2%	0%	0%
P/E	26.4x	10.6x	12.1x	19x	-10.9x	24.2x	40.6x	29.7x
PBR	0.68x	0.54x	0.5x	0.5x	0.53x	0.76x	-	-
PEG	-	0x	-0.8x	-0.6x	0x	-0x	-1.3x	0.8x
Capitalization / Revenue	0.46x	0.36x	0.34x	0.35x	0.34x	0.49x	0.43x	0.43x
EV / Revenue	0x	0x	0x	0x	0x	0x	0.43x	0.43x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-0x	0x	0x	0x	0x	0x	23.9x	17.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	20	20	20	20	20	24	24
Rate of return	1.51%	3.58%	3.7%	3.59%	3.53%	2.36%	3.03%	3.03%
EPS ²	25.06	52.56	44.75	29.38	-51.74	35.07	19.52	26.7
Distribution rate	39.9%	38.1%	44.7%	68.1%	-38.7%	57%	123%	89.9%
Net sales ¹	6,488	7,024	7,205	7,180	7,639	7,852	8,186	8,300
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-92	291	185	156	2	197	149	200
Net income ¹	113.8	238	203	133	-236	158	87.5	120
Net Debt	199	3	-86	-524	-52	3	-	-
Reference price ²	661.00	559.00	540.00	557.00	566.00	793.00	793.00	793.00
Nbr of stocks (in thousands)	4,536	4,536	4,536	4,560	4,563	4,488	-	-
Announcement Date	13/05/21	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.	28.15x	-	-	2.52%	22.07M
DÄTWYLER HOLDING AG	26.07x	2.62x	12.85x	2.15%	3.34B
Average	27.11x	2.62x	12.85x	2.34%	1.68B
Weighted average by Cap.	26.08x	2.62x	12.85x	2.16%