Valuation Airman Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 29/07/2026 +04			5-day change	1st Jan Change
1,973.00 ^JPY	+1.54%		-1.20%	+8.17%

05-11	Airman Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
05-11	Airman Corporation Provides Dividend Forecast for the Second Quarter of Fiscal Year Ending March 31, 2027 and 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	24,860	39,434	56,130	52,387	51,714	53,150	-	-
Change	-	58.63%	42.34%	-6.67%	-1.29%	2.78%	-	-
Enterprise Value (EV)	14,017	27,865	45,762	41,056	47,137	53,150	53,150	53,150
Change	-	98.8%	64.23%	-10.28%	14.81%	12.76%	0%	0%
P/E	9.13x	10.6x	11.1x	10.9x	9.37x	12.4x	11.3x	10.4x
PBR	0.8x	1.16x	1.5x	1.28x	1.15x	1.16x	1.13x	1.09x
PEG	-	0.3x	0.3x	-2.38x	0.5x	-0.6x	1.21x	1.23x
Capitalization / Revenue	0.68x	0.8x	1.08x	0.96x	0.93x	0.91x	0.88x	0.85x
EV / Revenue	0x	0x	0x	0x	0x	0.91x	0.88x	0.85x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.57x	7.93x	7.38x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	45	57	57	72	72	80	90
Rate of return	3.43%	3.22%	2.83%	3%	3.75%	3.65%	4.05%	4.56%
EPS ²	95.76	132.5	182.2	173.8	205	159.6	174.5	189.3
Distribution rate	31.3%	34%	31.3%	32.8%	35.1%	45.1%	45.8%	47.5%
Net sales ¹	36,650	49,000	51,900	54,827	55,604	58,300	60,200	62,500
EBITDA	-	-	7,323	-	-	-	-	-
EBIT ¹	3,570	4,842	6,187	6,918	7,185	6,200	6,700	7,200
Net income ¹	2,748	3,752	5,098	4,812	5,597	4,300	4,700	5,100
Net Debt	-10,843	-11,569	-10,368	-11,331	-4,577	-	-	-
Reference price ²	874.00	1,398.00	2,016.00	1,903.00	1,920.00	1,973.00	1,973.00	1,973.00
Nbr of stocks (in thousands)	28,443	28,207	27,842	27,529	26,934	26,939	-	-
Announcement Date	10/05/22	10/05/23	09/05/24	09/05/25	11/05/26	-	-	-

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.($)
AIRMAN CORPORATION	12.17x	-	-	3.71%	320M
PARKER-HANNIFIN CORPORATION	36.4x	6.24x	23.16x	0.74%	125B
FANUC CORPORATION	29.79x	5.47x	18.91x	2.03%	36.33B
INGERSOLL RAND INC.	36.12x	4.6x	16.97x	0.1%	33.85B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.99x	1.73x	12.73x	2.32%	29.84B
XYLEM INC.	27.02x	3.28x	14.18x	1.38%	29.18B
DOVER CORPORATION	22.45x	3.26x	14.03x	1.05%	27.35B
SMC CORPORATION	22.51x	3.47x	11.64x	1.62%	25.04B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	98.51x	34.06x	79.85x	0.39%	23.16B
ALFA LAVAL AB	26.01x	3.27x	15.99x	1.74%	23.75B
Average	33.20x	7.26x	23.05x	1.51%	35.38B
Weighted average by Cap.	34.91x	6.57x	22.22x	1.13%