Valuation Ai Robotics Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 11/06/2026 +04			5-day change	1st Jan Change
684.00 ^JPY	-1.44%		+1.33%	-55.41%

05-22	Kawasaki Heavy Partners with Nvidia for Physical AI Robotics; Shares Surge 9%	MT
05-18	Ai Robotics Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028
Market Cap ¹	47,646	44,392	-	-
Change	-	-6.83%	-	-
Enterprise Value (EV)	45,395	44,392	44,392	44,392
Change	-	-2.21%	0%	0%
P/E Ratio	25.1x	27.6x	8.85x	6.45x
PBR	14.4x	12.9x	-	-
PEG	-	0.8x	0.2x	0.2x
Capitalization / Revenue	3.35x	2.65x	1.03x	0.75x
EV / Revenue	0x	1.61x	1.03x	0.75x
EV / EBITDA	-	-	-	-
EV / EBIT	0x	9.54x	6.34x	4.62x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	32.47	43.43	77.3	106.1
Distribution rate	-	-	-	-
Net sales ¹	14,206	29,359	43,000	59,000
EBITDA	-	-	-	-
EBIT ¹	2,480	3,802	7,000	9,600
Net income ¹	1,703	2,654	4,880	6,700
Net Debt	-2,251	-	-	-
Reference price ²	816.00	684.00	684.00	684.00
Nbr of stocks (in thousands)	58,390	64,900	-	-
Announcement Date	14/05/25	13/05/26	-	-

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.($)
AI ROBOTICS INC.	13.99x	-	-	-	281M
PROCTER & GAMBLE COMPANY	22.05x	4.26x	15.59x	2.86%	347B
UNILEVER PLC	16.85x	2.6x	11.49x	3.71%	128B
COLGATE-PALMOLIVE COMPANY	24.3x	3.67x	15.42x	2.36%	71.98B
HINDUSTAN UNILEVER LIMITED	45.12x	7.22x	31.37x	2.11%	53.51B
KENVUE INC.	18.94x	2.69x	11.15x	4.7%	34.66B
ESTEE LAUDER	83.38x	2.49x	15.14x	1.65%	30.89B
ESSITY AB	14.75x	1.5x	8.37x	3.5%	18.88B
BEIERSDORF	16.42x	1.15x	6.84x	1.44%	17.86B
KAO CORPORATION	20.23x	1.44x	9.22x	2.58%	17.05B
Average	27.60x	3.00x	13.84x	2.77%	71.99B
Weighted average by Cap.	25.17x	3.76x	15.23x	2.92%