|
Market Closed -
Japan Exchange
10:30:00 13/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,170.00 JPY | +0.79% |
|
-0.31% | -34.64% |
| 10-02 | Tranche Update on ANYCOLOR Inc.'s Equity Buyback Plan announced on September 9, 2026. | CI |
| 09-09 | Anycolor to Launch Up to 7 Billion Yen Share Buyback Program | MT |
Company Valuation: ANYCOLOR Inc.
Data adjusted to current consolidation scope
| Fiscal Period: April | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 159,724 | 137,079 | 225,532 | 164,376 | 190,044 | - | - |
| Change | - | -14.18% | 64.53% | -27.12% | 15.62% | - | - |
| Enterprise Value (EV) 1 | 147,556 | 120,944 | 213,364 | 142,326 | 163,365 | 159,244 | 156,618 |
| Change | - | -18.04% | 76.42% | -33.29% | 14.78% | -2.52% | -1.65% |
| P/E | 23.3x | 15.7x | 19.6x | 11.9x | 12x | 10.6x | 9.32x |
| PBR | 12x | 6.95x | 10.3x | 6.12x | 5.64x | 4.53x | 3.68x |
| PEG | 0x | 0.6x | 0.6x | 0.5x | 0.9x | 0.8x | 0.7x |
| Capitalization / Revenue | 6.3x | 4.28x | 5.26x | 2.95x | 3.04x | 2.71x | 2.47x |
| EV / Revenue | 5.82x | 3.78x | 4.98x | 2.56x | 2.61x | 2.27x | 2.03x |
| EV / EBITDA | 15.4x | - | 12.8x | 6.87x | 7.18x | 6.26x | 5.7x |
| EV / EBIT | 15.7x | 9.78x | 13.1x | 7.06x | 7.36x | 6.48x | 5.83x |
| EV / FCF | 22.3x | 18.5x | 23.6x | 9.24x | 11.3x | 9.52x | 8.38x |
| FCF Yield | 4.49% | 5.41% | 4.23% | 10.8% | 8.83% | 10.5% | 11.9% |
| Dividend per Share 2 | - | - | 65 | 75 | 78.94 | 91.85 | 105.1 |
| Rate of return | - | - | 1.76% | 2.73% | 2.49% | 2.9% | 3.32% |
| EPS 2 | 110.8 | 139.6 | 188.6 | 231.6 | 263.3 | 299.7 | 340.1 |
| Distribution rate | - | - | 34.5% | 32.4% | 30% | 30.7% | 30.9% |
| Net sales 1 | 25,341 | 31,995 | 42,877 | 55,682 | 62,562 | 70,239 | 77,000 |
| EBITDA 1 | 9,555 | - | 16,624 | 20,719 | 22,756 | 25,446 | 27,457 |
| EBIT 1 | 9,410 | 12,361 | 16,280 | 20,173 | 22,206 | 24,593 | 26,863 |
| Net income 1 | 6,698 | 8,725 | 11,511 | 14,092 | 15,598 | 17,318 | 18,889 |
| Net Debt 1 | -12,168 | -16,135 | -12,168 | -22,050 | -26,679 | -30,801 | -33,427 |
| Reference price 2 | 2,585.00 | 2,195.00 | 3,700.00 | 2,752.00 | 3,170.00 | 3,170.00 | 3,170.00 |
| Nbr of stocks (in thousands) | 61,789 | 62,450 | 60,955 | 59,730 | 59,951 | - | - |
| Announcement Date | 14/06/23 | 12/06/24 | 11/06/25 | 10/06/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.04x | 2.61x | 7.18x | 2.49% | 1.19B | |
| -358.48x | 1.53x | 16.35x | -.--% | 41.62B | |
| -7.82x | 1.89x | 10.45x | 2.75% | 37.93B | |
| 25.32x | 2.65x | 12.54x | 3.05% | 35.24B | |
| 22.55x | 2.84x | 11.92x | 2.39% | 16.9B | |
| 39.95x | 3.16x | 7.98x | 1.6% | 14.16B | |
| 34.98x | 1.77x | 16.08x | 2.37% | 11.46B | |
| 29.11x | 3.75x | 16.05x | 1.24% | 9.58B | |
| 135.5x | 4.21x | 9.23x | 0.83% | 8.83B | |
| -1381.33x | 10.09x | 268.83x | 0.01% | 7.58B | |
| Average | -144.82x | 3.45x | 37.66x | 1.67% | 18B | |
| Weighted average by Cap. | -119.06x | 2.68x | 23.31x | 1.76% |
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
- 5032 Stock
- Valuation ANYCOLOR Inc.
Select your edition
All financial news and data tailored to specific country editions
