Company Valuation: ASKUL Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 141,027 184,875 219,720 137,117 106,102 111,290 - -
Change - 31.09% 18.85% -37.59% -22.62% 4.89% - -
Enterprise Value (EV) 1 107,438 159,446 194,116 108,905 101,784 96,847 97,464 91,538
Change - 48.41% 21.74% -43.9% -6.54% -4.85% 0.64% -6.08%
P/E 16x 18.9x 11.5x 15.3x -4.83x 30.3x 18.9x 13.9x
PBR 2.49x 2.88x 2.8x 1.76x 2.22x 2.25x 2.06x 1.87x
PEG - 1.8x 0.1x -0.3x 0x -0x 0.3x 0.4x
Capitalization / Revenue 0.33x 0.41x 0.47x 0.29x 0.27x 0.23x 0.22x 0.22x
EV / Revenue 0.25x 0.36x 0.41x 0.23x 0.25x 0.2x 0.2x 0.18x
EV / EBITDA 5.18x 7.42x 7.34x 4.44x -21x 5.71x 4.63x 4.06x
EV / EBIT 7.51x 10.9x 11.5x 7.78x -5.83x 15.2x 10.2x 7.29x
EV / FCF 14.9x -57x 36.3x -29.7x -4.07x 11.2x 11.7x 10.5x
FCF Yield 6.71% -1.75% 2.76% -3.37% -24.6% 8.9% 8.57% 9.48%
Dividend per Share 2 31 34 36 38 10 20 26.62 34.8
Rate of return 2.14% 1.79% 1.59% 2.6% 0.84% 1.61% 2.14% 2.8%
EPS 2 90.83 100.4 196.5 95.45 -245.4 41 65.74 89.13
Distribution rate 34.1% 33.9% 18.3% 39.8% -4.07% 48.8% 40.5% 39%
Net sales 1 428,517 446,713 471,682 481,101 400,199 474,575 497,171 515,288
EBITDA 1 20,755 21,481 26,456 24,519 -4,846 16,968 21,044 22,545
EBIT 1 14,309 14,620 16,953 14,004 -17,445 6,360 9,585 12,563
Net income 1 9,206 9,787 19,139 9,068 -22,150 3,713 5,932 7,969
Net Debt 1 -33,589 -25,429 -25,604 -28,212 -4,318 -14,443 -13,825 -19,752
Reference price 2 1,450.00 1,897.00 2,263.00 1,463.00 1,185.00 1,243.00 1,243.00 1,243.00
Nbr of stocks (in thousands) 97,260 97,456 97,092 93,723 89,538 89,533 - -
Announcement Date 01/07/22 04/07/23 03/07/24 04/07/25 03/07/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.32x0.2x5.71x1.61% 709M
21.87x1.6x11.05x0.98% 281B
79.96x10.45x56.1x-.--% 165B
8.08x0.9x3.88x-.--% 112B
47x1.9x19.68x-.--% 90.61B
-90.69x0.67x25.76x-.--% 57.58B
25.2x4.37x14.52x1.1% 49.77B
18.52x4.88x11.82x - 27.11B
29.74x3.46x11.58x1.55% 15.41B
4.4x0.21x2.43x4.58% 6.81B
Average 17.44x 2.86x 16.25x 1.09% 80.7B
Weighted average by Cap. 26.74x 3.58x 21.47x 0.5%

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. 2678 Stock
  4. Valuation ASKUL Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!