Valuation AuBEX CORPORATION

Stocks

Market Closed - Japan Exchange 04:40:53 30/09/2026 BST			5-day change	1st Jan Change
1,361.00 ^JPY	-1.31%		+0.07%	+3.97%

06-26	AuBEX CORPORATION's Equity Buyback announced on June 25, 2026, has closed with 20,000 shares, representing 0.73% for ¥24.1 million.	CI
06-26	Tranche Update on AuBEX CORPORATION's Equity Buyback Plan announced on June 25, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,827	2,530	2,854	2,719	3,860	3,636
Change	-	38.51%	12.82%	-4.76%	41.99%	-5.8%
Enterprise Value (EV) ¹	2,434	2,361	2,574	1,605	2,499	2,529
Change	-	-2.98%	9.04%	-37.67%	55.75%	1.21%
P/E	16x	4.72x	6.08x	6.23x	6.72x	6.37x
PBR	0.38x	0.47x	0.49x	0.43x	0.58x	0.5x
PEG	-	0x	-0.5x	-0.85x	0.2x	-188.96x
Capitalization / Revenue	0.38x	0.46x	0.54x	0.5x	0.64x	0.6x
EV / Revenue	0.51x	0.43x	0.48x	0.3x	0.41x	0.42x
EV / EBITDA	4.49x	2.38x	2.82x	1.93x	2.22x	2.79x
EV / EBIT	9.15x	3.34x	4.13x	2.86x	2.97x	4.11x
EV / FCF	6.65x	2.93x	-18.7x	1.93x	8.08x	-8.99x
FCF Yield	15%	34.2%	-5.35%	51.7%	12.4%	-11.1%
Dividend per Share ²	15	15	20	20	28	35
Rate of return	2.27%	1.64%	1.95%	2.05%	1.99%	2.63%
EPS ²	41.25	193.9	169.1	156.6	209	208.9
Distribution rate	36.4%	7.74%	11.8%	12.8%	13.4%	16.8%
Net sales ¹	4,751	5,486	5,315	5,387	6,035	6,015
EBITDA ¹	542	991	914	830	1,125	907
EBIT ¹	266	707	623	561	841	616
Net income ¹	114	536	469	436	580	573
Net Debt ¹	607	-169	-280	-1,114	-1,361	-1,107
Reference price ²	661.00	915.00	1,028.00	976.00	1,404.00	1,330.00
Nbr of stocks (in thousands)	2,763	2,765	2,777	2,785	2,749	2,734
Announcement Date	24/06/21	24/06/22	23/06/23	25/06/24	25/06/25	25/06/26

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.($)
AUBEX CORPORATION	-	-	-	-	23.87M
SHANGHAI M&G STATIONERY INC.	14.47x	0.88x	11.31x	4.81%	2.95B
KOKUYO CO., LTD.	17.49x	0.63x	6.53x	2.89%	2.33B
PILOT CORPORATION	14.62x	-	-	2.23%	1.42B
DOMS INDUSTRIES LIMITED	55.57x	4.51x	30.61x	0.18%	1.3B
MITSUBISHI PENCIL CO., LTD.	20.02x	1.57x	8.17x	1.65%	1.09B
SHENZHEN COMIX GROUP CO., LTD.	33.97x	0.6x	28.93x	2.82%	952M
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A.	7.62x	1.03x	5.79x	7%	604M
Average	23.39x	1.54x	15.23x	3.08%	1.33B
Weighted average by Cap.	22.09x	1.39x	13.90x	3.1%