Valuation Artnature Inc.

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 02/07/2026 +04			5-day change	1st Jan Change
865.00 ^JPY	+1.17%		+3.47%	+7.05%

05-15	Artnature Inc. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
05-15	Artnature Inc. Proposes Year-End Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	22,619	23,093	25,458	25,373	24,677	26,651
Change	-	2.09%	10.24%	-0.33%	-2.74%	8%
Enterprise Value (EV) ¹	3,524	3,524	5,253	6,028	6,482	6,736
Change	-	-0.01%	49.06%	14.75%	7.54%	3.92%
P/E	27.4x	19.4x	13.7x	17.6x	30.5x	14.3x
PBR	0.9x	0.94x	0.98x	0.94x	0.91x	0.94x
PEG	-	0.4x	0.3x	-0.8x	-0.7x	0x
Capitalization / Revenue	0.63x	0.57x	0.59x	0.59x	0.57x	0.6x
EV / Revenue	0.1x	0.09x	0.12x	0.14x	0.15x	0.15x
EV / EBITDA	1.23x	0.89x	1.19x	1.61x	1.97x	1.48x
EV / EBIT	2.01x	1.23x	1.54x	2.3x	3.04x	2.06x
EV / FCF	1.21x	1.13x	3.34x	-15.1x	-12.3x	2.52x
FCF Yield	82.7%	88.5%	30%	-6.6%	-8.12%	39.7%
Dividend per Share ²	28	28	28	28	28	-
Rate of return	3.97%	3.89%	3.57%	3.59%	3.69%	-
EPS ²	25.75	37.09	57.29	44.4	24.88	57.33
Distribution rate	109%	75.5%	48.9%	63.1%	113%	-
Net sales ¹	35,868	40,437	43,209	42,850	43,340	44,600
EBITDA ¹	2,862	3,946	4,415	3,751	3,296	4,563
EBIT ¹	1,753	2,863	3,420	2,619	2,132	3,271
Net income ¹	840	1,204	1,874	1,462	821	1,898
Net Debt ¹	-19,095	-19,569	-20,205	-19,345	-18,195	-19,915
Reference price ²	705.00	719.00	784.00	780.00	758.00	818.00
Nbr of stocks (in thousands)	32,084	32,118	32,472	32,529	32,555	32,581
Announcement Date	24/06/21	24/06/22	23/06/23	24/06/24	23/06/25	17/06/26