Valuation Aucnet Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 16/09/2026 BST			5-day change	1st Jan Change
1,308.00 ^JPY	+1.55%		-1.28%	+26.32%

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	118,808	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	30.84%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	94,005	92,093	90,143
Change	-	6.9%	-15.06%	98.29%	44.6%	38.86%	-2.03%	-2.12%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	14.7x	13.1x	11.8x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.4x	3.57x	3.07x
PEG	-	0.5x	1x	1.97x	0.4x	0.4x	1.1x	1.1x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.58x	1.48x	1.36x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.25x	1.15x	1.04x
EV / EBITDA	-	3.78x	-	-	6.49x	7.42x	6.1x	5.26x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	7.52x	6.62x	6.26x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	16.8x	13.9x	12.3x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	5.96%	7.2%	8.1%
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%	6.27%	3.63%	3.9%
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	1,308.00	1,308.00	1,308.00
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.	14.44x	1.23x	7.28x	6.37%	754M
ALIBABA GROUP HOLDING LIMITED	21.16x	1.54x	10.68x	1.01%	272B
SHOPIFY INC.	80.81x	10.57x	56.75x	-.--%	167B
PDD HOLDINGS INC.	8.02x	0.88x	3.81x	-.--%	111B
MERCADOLIBRE, INC.	47.77x	1.95x	20.14x	-.--%	92.72B
MEITUAN	-92.81x	0.69x	26.74x	-.--%	58.81B
EBAY INC.	24.34x	4.23x	14.07x	1.14%	48.07B
COPART, INC.	19.63x	5.23x	12.67x	-	28.74B
RB GLOBAL, INC.	30.78x	3.57x	11.94x	1.5%	15.95B
VIPSHOP HOLDINGS LIMITED	4.33x	0.21x	2.35x	4.66%	6.69B
Average	15.85x	3.01x	16.64x	1.63%	80.17B
Weighted average by Cap.	26.67x	3.64x	21.83x	0.5%