Valuation PIOLAX, Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 02/10/2026 BST			5-day change	1st Jan Change
1,635.00 ^JPY	-3.08%		-4.39%	-5.60%

08-05	PIOLAX, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-05	Piolax, Inc. Provides Dividend Guidance for the Second Quarter-End and Full 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	52,899	65,703	92,426	58,174	38,670	39,062	-	-
Change	-	24.2%	40.67%	-37.06%	-33.53%	1.01%	-	-
Enterprise Value (EV) ¹	15,263	27,143	55,445	23,109	36,900	44,065	49,827	49,607
Change	-	77.84%	104.27%	-58.32%	59.68%	19.42%	13.08%	-0.44%
P/E	12.8x	19.5x	23x	45.3x	-1,860x	33.1x	29.4x	21.4x
PBR	0.55x	0.64x	0.87x	0.9x	0.59x	0.6x	0.61x	0.61x
PEG	-	-1.1x	1.2x	-0.8x	18x	-0x	2.3x	0.6x
Capitalization / Revenue	0.96x	1.12x	1.43x	0.92x	0.62x	0.62x	0.6x	0.58x
EV / Revenue	0.28x	0.46x	0.86x	0.36x	0.59x	0.7x	0.77x	0.74x
EV / EBITDA	1.79x	3.6x	6.43x	3.43x	6.25x	6.99x	7.67x	7.3x
EV / EBIT	2.93x	6.87x	11.7x	9.7x	25.1x	27.5x	28.5x	24.8x
EV / FCF	5.92x	25.4x	-267x	15.1x	-8.1x	19.1x	-13.4x	21.9x
FCF Yield	16.9%	3.93%	-0.38%	6.61%	-12.4%	5.22%	-7.45%	4.57%
Dividend per Share ²	45	100	128	92	92	92	92	92
Rate of return	2.9%	5.18%	4.71%	3.86%	5.82%	5.63%	5.63%	5.63%
EPS ²	121.7	99.15	117.9	52.67	-0.85	49.4	55.7	76.3
Distribution rate	37%	101%	109%	175%	-10,824%	186%	165%	121%
Net sales ¹	55,144	58,422	64,551	63,351	62,045	63,000	65,000	67,000
EBITDA ¹	8,507	7,535	8,627	6,735	5,906	6,300	6,500	6,800
EBIT ¹	5,216	3,949	4,756	2,382	1,470	1,600	1,750	2,000
Net income ¹	4,224	3,375	4,013	1,792	-21	1,100	1,240	1,700
Net Debt ¹	-37,636	-38,560	-36,981	-35,065	-1,770	5,003	10,765	10,545
Reference price ²	1,554.00	1,930.00	2,715.00	2,384.00	1,581.00	1,635.00	1,635.00	1,635.00
Nbr of stocks (in thousands)	34,040	34,043	34,043	24,402	24,459	23,891	-	-
Announcement Date	12/05/22	12/05/23	10/05/24	12/05/25	12/05/26	-	-	-

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.($)
PIOLAX, INC.	33.1x	0.7x	6.99x	5.63%	248M
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	72.73B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	48.5B
WEICHAI POWER CO., LTD.	14.63x	0.65x	4.72x	3.95%	32.28B
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	28.74B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.18B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	20.19B
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	17.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.25B
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	17.14B
Average	18.11x	1.10x	8.14x	3.01%	27.98B
Weighted average by Cap.	16.84x	1.30x	8.77x	2.5%