|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 893.00 JPY | +0.22% |
|
+10.66% | +17.65% |
| 07-09 | Tokai Tokyo Upgrades AirTrip to Outperform from Neutral; Price Target is 1,100 Yen | MT |
| 07-01 | Tranche Update on AirTrip Corp.'s Equity Buyback Plan announced on May 15, 2026. | 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 | 20,335 | - | - |
| Change | - | -33.76% | -24.7% | -42.67% | -19.45% | -7.36% | - | - |
| Enterprise Value (EV) | 96,183 | 61,692 | 40,726 | 21,925 | 14,270 | 20,335 | 20,335 | 20,335 |
| Change | - | -35.86% | -33.98% | -46.16% | -34.92% | 42.51% | 0% | 0% |
| P/E | 39.2x | 33.2x | 31.7x | 13.1x | 12.3x | 19.7x | 15.2x | 11x |
| PBR | 13.2x | 6.79x | 3.81x | 1.99x | 1.46x | 1.6x | 1.49x | 1.34x |
| PEG | - | -1.4x | -1.4x | 0.3x | -0.8x | -0.5x | 0.5x | 0.3x |
| Capitalization / Revenue | 5.44x | 4.67x | 2.05x | 1.02x | 0.78x | 0.6x | 0.55x | 0.51x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.6x | 0.55x | 0.51x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 7.53x | 6.35x | 5.08x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.2x | 8.13x | 6.16x |
| EV / FCF | - | 0x | 0x | 0x | 0x | 11.3x | 20.3x | 11.3x |
| FCF Yield | - | 3.13% | 7.78% | 5.41% | 14.7% | 8.85% | 4.92% | 8.85% |
| 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% | 1.12% | 1.68% | 1.68% |
| 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 | 893.00 | 893.00 | 893.00 |
| Nbr of stocks (in thousands) | 21,656 | 22,155 | 22,368 | 22,390 | 22,398 | 22,772 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.98x | - | - | 1.12% | 125M | |
| 16.76x | 4.59x | 12.32x | 3.06% | 135B | |
| 16.83x | 1.9x | 7.6x | 0.69% | 31.96B | |
| 14x | 1.66x | 6.02x | 0.87% | 26.71B | |
| 149.83x | 5.24x | 31.05x | -.--% | 5.29B | |
| 7.69x | 0.74x | 2.86x | 2.74% | 3.67B | |
| 15.37x | 0.74x | 4.52x | 3.33% | 1.76B | |
| 24.61x | 0.94x | 5.59x | -.--% | 1.63B | |
| 62.47x | 5.54x | 38.13x | -.--% | 1.6B | |
| 39.79x | 1.43x | 7.2x | 1.56% | 1.52B | |
| Average | 36.73x | 2.53x | 12.81x | 1.34% | 20.97B | |
| Weighted average by Cap. | 20.18x | 3.68x | 11.15x | 2.28% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
