Valuation Aucnet Inc.

Stocks

Delayed Japan Exchange 03:30:00 26/08/2026 BST			5-day change	1st Jan Change
1,456.00 ^JPY	+0.48%		+1.11%	+40.61%

08-04	Aucnet Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
08-04	Aucnet Inc. Provides Special Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,621	47,820	43,183	63,799	90,803	131,616	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	44.95%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	106,813	104,901	102,951
Change	-	6.9%	-15.06%	98.29%	44.6%	57.78%	-1.79%	-1.86%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	16.2x	14.6x	13.1x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.88x	3.95x	3.4x
PEG	-	0.5x	1x	1.97x	0.4x	0.4x	1.3x	1.2x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.75x	1.64x	1.51x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.42x	1.31x	1.18x
EV / EBITDA	-	3.78x	-	-	6.49x	8.43x	6.95x	6.01x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	8.55x	7.54x	7.14x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	19.1x	15.8x	14.1x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	5.24%	6.32%	7.09%
Dividend per Share ²	10	12	13.25	19	29	82	47.5	51
Rate of return	2.39%	2.62%	2.9%	2.85%	2.8%	5.66%	3.28%	3.52%
EPS ²	32.64	39.87	43.95	47.11	64.92	89.2	99.5	110.4
Distribution rate	30.6%	30.1%	30.1%	40.3%	44.7%	91.9%	47.7%	46.2%
Net sales ¹	36,710	40,455	43,303	55,910	64,140	75,000	80,310	87,060
EBITDA ¹	-	7,361	-	-	10,425	12,670	15,100	17,130
EBIT ¹	5,846	6,601	6,663	7,005	9,518	12,500	13,910	14,410
Net income ¹	3,625	4,346	4,368	4,485	5,922	8,100	9,030	10,025
Net Debt ¹	-20,615	-20,021	-19,572	-16,980	-23,104	-24,803	-26,715	-28,665
Reference price ²	419.00	458.50	456.50	667.75	1,035.50	1,449.00	1,449.00	1,449.00
Nbr of stocks (in thousands)	111,266	104,296	94,596	95,543	87,690	90,832	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	13/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AUCNET INC.	16.21x	1.42x	8.41x	5.67%	826M
ALIBABA GROUP HOLDING LIMITED	22.78x	1.52x	10.48x	0.91%	270B
SHOPIFY INC.	93.42x	12.26x	65.76x	-.--%	193B
PDD HOLDINGS INC.	9.13x	1.04x	4.46x	-.--%	124B
MERCADOLIBRE, INC.	50.85x	2.05x	21.15x	-.--%	98.75B
MEITUAN	-42.63x	0.85x	44.17x	-.--%	65.13B
EBAY INC.	24.14x	4.19x	13.91x	1.15%	47.65B
COPART, INC.	21.04x	5.68x	13.77x	-	30.79B
RB GLOBAL, INC.	30.05x	3.49x	11.67x	1.53%	15.57B
VIPSHOP HOLDINGS LIMITED	5.28x	0.2x	2.12x	4.21%	6.88B
Average	23.03x	3.27x	19.59x	1.5%	85.25B
Weighted average by Cap.	35.02x	4.21x	26.18x	0.44%