Valuation AIT Corporation

Stocks

Delayed Japan Exchange 06:02:19 15/09/2026 +04			5-day change	1st Jan Change
2,336.00 ^JPY	+0.30%		+1.08%	+7.85%

06-19	Ait Corporation's Subsidiary Ait International Logistics Co.,Ltd Declares Dividend	CI
05-21	AIT Corporation Announces Appointment of Shin-Ichi Magami from Managing Director to Senior Managing Director, Effective June 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026
Market Cap ¹	23,235	31,035	35,945	42,171	37,120	53,847
Change	-	33.57%	15.82%	17.32%	-11.98%	45.06%
Enterprise Value (EV) ¹	16,282	21,081	22,271	27,959	23,262	39,823
Change	-	29.47%	5.65%	25.54%	-16.8%	71.2%
P/E	13.5x	13.1x	9.76x	14.1x	12.2x	17x
PBR	1.93x	2.23x	2.2x	2.41x	1.95x	2.63x
PEG	-	0.4x	0.2x	-0.7x	6.29x	4.05x
Capitalization / Revenue	0.51x	0.52x	0.52x	0.82x	0.67x	0.92x
EV / Revenue	0.36x	0.35x	0.32x	0.54x	0.42x	0.68x
EV / EBITDA	5.58x	4.87x	3.68x	5.52x	4.9x	8.23x
EV / EBIT	7.06x	5.89x	4.21x	6.46x	5.71x	9.49x
EV / FCF	12.7x	5.77x	4.89x	10.2x	8.94x	13.6x
FCF Yield	7.91%	17.3%	20.4%	9.82%	11.2%	7.37%
Dividend per Share ²	36	51	80	80	80	100
Rate of return	3.64%	3.86%	5.23%	4.46%	5.06%	4.36%
EPS ²	73.39	100.8	156.8	127.2	129.7	135.1
Distribution rate	49.1%	50.6%	51%	62.9%	61.7%	74%
Net sales ¹	45,797	59,931	69,463	51,400	55,638	58,399
EBITDA ¹	2,919	4,326	6,056	5,064	4,744	4,837
EBIT ¹	2,305	3,582	5,289	4,329	4,075	4,197
Net income ¹	1,732	2,367	3,684	2,989	3,047	3,175
Net Debt ¹	-6,953	-9,954	-13,674	-14,212	-13,858	-14,024
Reference price ²	989.00	1,321.00	1,530.00	1,795.00	1,580.00	2,292.00
Nbr of stocks (in thousands)	23,494	23,494	23,494	23,494	23,494	23,494
Announcement Date	26/05/21	25/05/22	24/05/23	23/05/24	22/05/25	22/05/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIT CORPORATION	-	-	-	-	354M
AP MOLLER MAERSK	9.11x	0.74x	3.61x	4%	48.91B
COSCO SHIPPING HOLDINGS CO., LTD.	7.29x	0.59x	2.41x	7.49%	35.51B
HAPAG-LLOYD AG	44.35x	1.35x	8.07x	1.59%	27.48B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	10.33x	4.21x	8.37x	3.19%	24.07B
NIPPON YUSEN KABUSHIKI KAISHA	11.18x	1.48x	11.01x	3.72%	19.08B
MITSUI O.S.K. LINES, LTD.	9.34x	2.17x	14.44x	2.91%	15.76B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.75x	3.93x	9.87x	6.97%	15.68B
ADNOC LOGISTICS & SERVICES PLC	8.26x	2.81x	7.37x	2.37%	14.78B
HMM CO.,LTD	11.1x	0.8x	3.57x	3.25%	14.67B
Average	13.64x	2.01x	7.64x	3.94%	21.63B
Weighted average by Cap.	13.90x	1.73x	6.66x	4.13%