|
Market Closed -
Japan Exchange
10:30:00 04/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 771.00 JPY | +0.78% |
|
-8.43% | +1.58% |
| 09-02 | AirTrip Corp. authorizes a Buyback Plan. | CI |
| 09-02 | AirTrip Corp. announces an Equity Buyback for 876,700 shares, representing 3.85% for ¥681.2 million. | CI |
Company Valuation: AirTrip Corp.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 95,286 | 63,121 | 47,531 | 27,249 | 21,950 | 17,033 | - | - |
| Change | - | -33.76% | -24.7% | -42.67% | -19.45% | -22.4% | - | - |
| Enterprise Value (EV) | 96,183 | 61,692 | 40,726 | 21,925 | 14,270 | 17,033 | 17,033 | 17,033 |
| Change | - | -35.86% | -33.98% | -46.16% | -34.92% | 19.36% | 0% | 0% |
| P/E | 39.2x | 33.2x | 31.7x | 13.1x | 12.3x | 17x | 13.1x | 9.46x |
| PBR | 13.2x | 6.79x | 3.81x | 1.99x | 1.46x | 1.38x | 1.28x | 1.16x |
| PEG | - | -1.4x | -1.4x | 0.3x | -0.8x | -0.4x | 0.4x | 0.2x |
| Capitalization / Revenue | 5.44x | 4.67x | 2.05x | 1.02x | 0.78x | 0.5x | 0.46x | 0.43x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.5x | 0.46x | 0.43x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 6.31x | 5.32x | 4.26x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.52x | 6.81x | 5.16x |
| EV / FCF | - | 0x | 0x | 0x | 0x | 9.46x | 17x | 9.46x |
| FCF Yield | - | 3.13% | 7.78% | 5.41% | 14.7% | 10.6% | 5.87% | 10.6% |
| Dividend per Share 2 | 10 | 10 | 10 | 10 | 10 | 10 | 15 | 15 |
| Rate of return | 0.23% | 0.35% | 0.47% | 0.82% | 1.02% | 1.3% | 1.95% | 1.95% |
| EPS 2 | 112.2 | 85.9 | 66.98 | 93.13 | 79.47 | 45.3 | 58.8 | 81.5 |
| Distribution rate | 8.92% | 11.6% | 14.9% | 10.7% | 12.6% | 22.1% | 25.5% | 18.4% |
| Net sales 1 | 17,524 | 13,510 | 23,162 | 26,635 | 28,104 | 34,000 | 37,000 | 40,000 |
| EBITDA 1 | - | 2,949 | 3,071 | 3,061 | 4,667 | 2,700 | 3,200 | 4,000 |
| EBIT 1 | 3,142 | 2,193 | 2,398 | 2,401 | 3,099 | 2,000 | 2,500 | 3,300 |
| Net income 1 | 2,372 | 1,901 | 1,489 | 2,084 | 1,779 | 1,000 | 1,300 | 1,800 |
| Net Debt | 897 | -1,429 | -6,805 | -5,324 | -7,680 | - | - | - |
| Reference price 2 | 4,400.00 | 2,849.00 | 2,125.00 | 1,217.00 | 980.00 | 771.00 | 771.00 | 771.00 |
| Nbr of stocks (in thousands) | 21,656 | 22,155 | 22,368 | 22,390 | 22,398 | 22,092 | - | - |
| Announcement Date | 12/11/21 | 14/11/22 | 14/11/23 | 14/11/24 | 14/11/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.89x | - | - | 1.31% | 109M | |
| 18.58x | 5.13x | 13.84x | 0.86% | 147B | |
| 16.46x | 2.12x | 8.33x | 0.63% | 36.38B | |
| 14.85x | 1.62x | 6.15x | 0.85% | 26.07B | |
| 117.29x | 4.84x | 27.25x | 0% | 5.37B | |
| 7.32x | 0.64x | 2.46x | 2.95% | 3.32B | |
| 48.7x | 4.51x | 28.52x | -.--% | 1.96B | |
| 11.28x | 0.78x | 4.61x | 4.35% | 1.68B | |
| 38.09x | 1.43x | 7.26x | 0.37% | 1.62B | |
| 34.4x | 0.73x | 5.05x | -.--% | 1.09B | |
| Average | 32.39x | 2.42x | 11.50x | 1.13% | 22.42B | |
| Weighted average by Cap. | 20.43x | 4.08x | 12.17x | 0.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6191 Stock
- Valuation AirTrip Corp.
Select your edition
All financial news and data tailored to specific country editions
