Valuation artience Co., Ltd.

Stocks

Delayed Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
4,995.00 ^JPY	-0.89%		-0.70%	+45.20%

08-07	Artience Co., Ltd. Provides Consolidated Earnings Guidance for the Year Ending December 31, 2026	CI
05-15	Artience Co., Ltd. Provides Consolidated Earnings Guidance for the Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	107,496	95,370	139,384	160,875	164,076	221,244	-	-
Change	-	-11.28%	46.15%	15.42%	1.99%	34.84%	-	-
Enterprise Value (EV) ¹	122,113	123,696	168,170	178,759	179,596	237,757	258,707	254,357
Change	-	1.3%	35.95%	6.3%	0.47%	32.38%	8.81%	-1.68%
P/E	11.4x	10.5x	14.3x	8.95x	16.3x	10.4x	11.3x	10.4x
PBR	0.49x	0.44x	0.57x	0.61x	0.61x	0.83x	0.78x	0.74x
PEG	-	8.35x	2.01x	0.1x	-0.4x	0x	-1.49x	1.21x
Capitalization / Revenue	0.37x	0.3x	0.43x	0.46x	0.47x	0.59x	0.57x	0.55x
EV / Revenue	0.42x	0.39x	0.52x	0.51x	0.51x	0.63x	0.66x	0.63x
EV / EBITDA	-	-	6.81x	5.5x	5.27x	5.89x	6.19x	5.81x
EV / EBIT	9.39x	18x	12.6x	8.76x	8.65x	9.83x	9.73x	8.93x
EV / FCF	-	-9.57x	41.8x	10.6x	11x	20.3x	17.6x	15x
FCF Yield	-	-10.5%	2.39%	9.39%	9.13%	4.91%	5.69%	6.66%
Dividend per Share ²	90	90	90	100	100	125	131.2	150
Rate of return	4.68%	5%	3.42%	3.17%	2.91%	2.48%	2.6%	2.98%
EPS ²	169.4	171.5	183.7	352.5	210.5	484.5	447.8	486.5
Distribution rate	53.1%	52.5%	49%	28.4%	47.5%	25.8%	29.3%	30.8%
Net sales ¹	287,989	315,927	322,122	351,100	349,979	377,125	389,200	401,075
EBITDA ¹	-	-	24,711	32,497	34,073	40,333	41,800	43,800
EBIT ¹	13,005	6,865	13,372	20,400	20,765	24,175	26,600	28,475
Net income ¹	9,492	9,308	9,737	18,500	10,340	22,725	20,625	22,000
Net Debt ¹	14,617	28,326	28,786	17,884	15,520	16,514	37,464	33,114
Reference price ²	1,925.00	1,800.00	2,629.00	3,155.00	3,440.00	5,040.00	5,040.00	5,040.00
Nbr of stocks (in thousands)	55,842	52,983	53,018	50,990	47,697	43,898	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	13/02/26	-	-	-

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.($)
ARTIENCE CO., LTD.	10.4x	0.63x	5.89x	2.48%	1.4B
ECOLAB INC.	39.81x	5.37x	21.86x	0.97%	84.34B
GIVAUDAN SA	33.9x	5.12x	21.9x	1.89%	43.75B
SIKA AG	24.23x	2.87x	15.02x	2.16%	34.63B
HENKEL AG & CO. KGAA	15.4x	1.6x	8.95x	2.72%	33.66B
NOVONESIS A/S	39.5x	7.1x	18.82x	1.57%	32.38B
FUJIFILM HOLDINGS CORPORATION	14.82x	1.41x	8.73x	2.15%	26.34B
EMS-CHEMIE HOLDING AG	39.37x	9.54x	29.25x	2.26%	23.89B
DUPONT DE NEMOURS, INC.	26.39x	2.84x	11.55x	1.7%	18.98B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	7.64x	2.16x	4.3x	3.43%	16.1B
Average	25.15x	3.86x	14.63x	2.13%	31.55B
Weighted average by Cap.	29.95x	4.48x	17.30x	1.85%