Valuation Ai Holdings Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 01/10/2026 +04			5-day change	1st Jan Change
3,010.00 ^JPY	+1.28%		0.00%	+6.44%

08-19	Ai Holdings Corporation Provides Dividend Forecast for the Fiscal Year Ending June 30, 2027	CI
08-19	Ai Holdings Corporation Proposes Cash Dividend for the Fiscal Year Ended June 30, 2026, Payable on September 28, 2026; Provides Dividend Forecast for the Second Quarter of Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	103,713	73,409	109,402	112,526	124,928	160,352	-	-
Change	-	-29.22%	49.03%	2.86%	11.02%	28.36%	-	-
Enterprise Value (EV)	73,156	38,358	73,192	77,659	80,937	160,352	160,352	160,352
Change	-	-47.57%	90.81%	6.1%	4.22%	98.12%	0%	0%
P/E	17.7x	9.49x	13.3x	7.18x	5.76x	12x	17.2x	15.6x
PBR	1.93x	1.2x	1.63x	1.4x	1.11x	1.21x	-	-
PEG	-	0.3x	2.04x	0.1x	0.3x	-0.3x	-1x	1.5x
Capitalization / Revenue	2.24x	1.56x	2.36x	2.26x	1.89x	1.68x	1.83x	1.76x
EV / Revenue	0x	0x	0x	0x	0x	1.86x	1.83x	1.76x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.6x	13.9x	12.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	45	60	80	90	100	125	140	150
Rate of return	2.05%	3.87%	3.46%	3.79%	4.26%	4.66%	4.65%	4.98%
EPS ²	123.8	163.4	174.1	331.1	407.1	224.1	174.6	193.3
Distribution rate	36.3%	36.7%	46%	27.2%	24.6%	55.8%	80.2%	77.6%
Net sales ¹	46,219	47,059	46,396	49,812	66,197	85,024	87,500	91,000
EBITDA	10,326	10,726	10,314	-	-	-	-	-
EBIT ¹	9,447	9,850	9,434	9,853	8,889	10,762	11,500	13,100
Net income ¹	5,863	7,738	8,243	15,681	21,280	11,937	9,300	10,300
Net Debt	-30,557	-35,051	-36,210	-34,867	-43,991	-	-	-
Reference price ²	2,190.00	1,550.00	2,310.00	2,376.00	2,345.00	3,010.00	3,010.00	3,010.00
Nbr of stocks (in thousands)	47,357	47,361	47,360	47,360	53,274	53,273	-	-
Announcement Date	18/08/21	19/08/22	18/08/23	19/08/24	19/08/25	19/08/26	-	-

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.($)
AI HOLDINGS CORPORATION	14.01x	-	-	4.21%	1.01B
AMPHENOL CORPORATION	33.08x	6.16x	18.8x	0.68%	208B
CORNING INCORPORATED	57.26x	7.16x	24.55x	0.76%	132B
KEYENCE CORPORATION	34.5x	12.27x	22.4x	0.8%	124B
HON HAI PRECISION INDUSTRY CO., LTD.	13.5x	0.31x	6.8x	3.72%	111B
MURATA MANUFACTURING CO., LTD.	38.91x	6.37x	20.82x	0.9%	90.94B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	72.23x	7.74x	35.81x	0.19%	82.3B
EOPTOLINK TECHNOLOGY INC., LTD.	25.33x	9.09x	18.46x	0.5%	80.86B
TE CONNECTIVITY PLC	19.41x	3.27x	12.52x	1.38%	61.11B
LUXSHARE PRECISION INDUSTRY CO., LTD.	17.64x	1.05x	11.79x	0.73%	59.59B
Average	32.59x	5.93x	19.11x	1.39%	95.1B
Weighted average by Cap.	35.77x	6.32x	19.47x	1.07%