Valuation PIA Corporation

Stocks

Delayed Japan Exchange 01:52:51 14/10/2026 BST			5-day change	1st Jan Change
2,352.00 ^JPY	-1.34%		-2.20%	-11.18%

08-13	PIA Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-13	PIA Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	50,427	49,022	49,362	40,543	50,725	36,587	-	-
Change	-	-2.79%	0.69%	-17.87%	25.11%	-27.87%	-	-
Enterprise Value (EV)	51,106	43,890	34,077	11,861	11,790	36,587	36,587	36,587
Change	-	-14.12%	-22.36%	-65.19%	-0.6%	210.32%	0%	0%
P/E	-44.6x	34.6x	44.1x	25.4x	15.3x	19.6x	17.3x	14.4x
PBR	18x	11.3x	8.9x	5.6x	4.72x	3.03x	2.66x	2.33x
PEG	-	-0x	-2.1x	0.6x	0x	-0.4x	1.4x	0.7x
Capitalization / Revenue	1.95x	1.5x	1.25x	0.89x	0.92x	0.62x	0.58x	0.55x
EV / Revenue	0x	0x	0x	0x	0x	0.62x	0.58x	0.55x
EV / EBITDA	-	-	-	-	0x	6.05x	5.73x	5.29x
EV / EBIT	-0x	0x	0x	0x	0x	12x	10.8x	9.34x
EV / FCF	0x	0x	0x	0x	0x	6.75x	6.18x	7.4x
FCF Yield	20.1%	12.2%	21%	31.9%	20.2%	14.8%	16.2%	13.5%
Dividend per Share ²	-	-	-	-	35	30	40	50
Rate of return	-	-	-	-	1.06%	1.26%	1.68%	2.1%
EPS ²	-74.15	92.77	73.23	104	216.4	121.9	137.5	165.5
Distribution rate	-	-	-	-	16.2%	24.6%	29.1%	30.2%
Net sales ¹	25,829	32,763	39,587	45,362	55,330	58,660	63,455	66,628
EBITDA ¹	-	-	-	-	6,964	6,051	6,390	6,918
EBIT ¹	-833	820	1,209	2,636	4,311	3,051	3,390	3,918
Net income ¹	-1,122	1,415	1,118	1,591	3,317	1,871	2,110	2,538
Net Debt	679	-5,132	-15,285	-28,682	-38,935	-	-	-
Reference price ²	3,305.00	3,210.00	3,230.00	2,647.00	3,305.00	2,384.00	2,384.00	2,384.00
Nbr of stocks (in thousands)	15,258	15,272	15,282	15,317	15,348	15,347	-	-
Announcement Date	12/05/22	11/05/23	09/05/24	15/05/25	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.($)
PIA CORPORATION	19.68x	-	-	1.25%	232M
BOOKING HOLDINGS INC.	15.09x	4.21x	11.35x	1.06%	119B
VIKING HOLDINGS LTD	24.97x	5.16x	18.14x	-.--%	36.07B
EXPEDIA GROUP, INC.	14.4x	1.86x	7.32x	0.71%	32.22B
ORIENTAL LAND CO., LTD.	37.3x	6.18x	18.65x	0.56%	30.66B
TRIP.COM GROUP LIMITED	24.03x	1.75x	7.28x	0.83%	24.41B
FORMULA ONE GROUP	42.32x	6.08x	26.14x	-.--%	23.31B
LIFE TIME GROUP HOLDINGS, INC.	25.29x	3.05x	10.81x	-.--%	9.02B
VAIL RESORTS, INC.	26.11x	2.7x	10.02x	6.05%	5.24B
Average	25.47x	3.88x	13.71x	1.16%	31.13B
Weighted average by Cap.	22.30x	4.15x	13.39x	0.78%