|
Market Closed -
Japan Exchange
10:30:00 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,251.00 JPY | -2.34% |
|
-7.68% | +20.81% |
Company Valuation: Aucnet Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 46,621 | 47,820 | 43,183 | 63,799 | 90,803 | 113,631 | - | - |
| Change | - | 2.57% | -9.7% | 47.74% | 42.33% | 25.14% | - | - |
| Enterprise Value (EV) 1 | 26,006 | 27,799 | 23,611 | 46,819 | 67,699 | 88,828 | 86,916 | 84,966 |
| Change | - | 6.9% | -15.06% | 98.29% | 44.6% | 31.21% | -2.15% | -2.24% |
| P/E | 12.8x | 11.5x | 10.4x | 14.2x | 15.9x | 14x | 12.6x | 11.3x |
| PBR | 2.09x | 2.13x | 1.95x | 2.46x | 3.57x | 4.21x | 3.41x | 2.94x |
| PEG | - | 0.5x | 1x | 1.97x | 0.4x | 0.4x | 1.1x | 1x |
| Capitalization / Revenue | 1.27x | 1.18x | 1x | 1.14x | 1.42x | 1.52x | 1.41x | 1.31x |
| EV / Revenue | 0.71x | 0.69x | 0.55x | 0.84x | 1.06x | 1.18x | 1.08x | 0.98x |
| EV / EBITDA | - | 3.78x | - | - | 6.49x | 7.01x | 5.76x | 4.96x |
| EV / EBIT | 4.45x | 4.21x | 3.54x | 6.68x | 7.11x | 7.11x | 6.25x | 5.9x |
| EV / FCF | - | 7.18x | 5.36x | 13.6x | 5.5x | 15.9x | 13.1x | 11.6x |
| FCF Yield | - | 13.9% | 18.7% | 7.33% | 18.2% | 6.3% | 7.63% | 8.59% |
| Dividend per Share 2 | 10 | 12 | 13.25 | 19 | 29 | 82 | 47.5 | 51 |
| Rate of return | 2.39% | 2.62% | 2.9% | 2.85% | 2.8% | 6.55% | 3.8% | 4.08% |
| EPS 2 | 32.64 | 39.87 | 43.95 | 47.11 | 64.92 | 89.2 | 99.5 | 110.4 |
| Distribution rate | 30.6% | 30.1% | 30.1% | 40.3% | 44.7% | 91.9% | 47.7% | 46.2% |
| Net sales 1 | 36,710 | 40,455 | 43,303 | 55,910 | 64,140 | 75,000 | 80,310 | 87,060 |
| EBITDA 1 | - | 7,361 | - | - | 10,425 | 12,670 | 15,100 | 17,130 |
| EBIT 1 | 5,846 | 6,601 | 6,663 | 7,005 | 9,518 | 12,500 | 13,910 | 14,410 |
| Net income 1 | 3,625 | 4,346 | 4,368 | 4,485 | 5,922 | 8,100 | 9,030 | 10,025 |
| Net Debt 1 | -20,615 | -20,021 | -19,572 | -16,980 | -23,104 | -24,803 | -26,715 | -28,665 |
| Reference price 2 | 419.00 | 458.50 | 456.50 | 667.75 | 1,035.50 | 1,251.00 | 1,251.00 | 1,251.00 |
| Nbr of stocks (in thousands) | 111,266 | 104,296 | 94,596 | 95,543 | 87,690 | 90,832 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 14/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.02x | 1.18x | 7.01x | 6.55% | 740M | |
| 21.13x | 1.54x | 10.66x | 1.01% | 272B | |
| 80.15x | 10.48x | 56.24x | -.--% | 166B | |
| 7.98x | 0.88x | 3.78x | -.--% | 111B | |
| 49.56x | 2.04x | 21x | -.--% | 96.19B | |
| -93.17x | 0.69x | 26.88x | -.--% | 59.1B | |
| 24.28x | 4.22x | 14.04x | 1.14% | 47.95B | |
| 18.94x | 5.01x | 12.15x | - | 27.73B | |
| 29.88x | 3.47x | 11.63x | 1.54% | 15.48B | |
| 4.46x | 0.22x | 2.5x | 4.52% | 6.9B | |
| Average | 15.72x | 2.97x | 16.59x | 1.64% | 80.22B | |
| Weighted average by Cap. | 26.63x | 3.60x | 21.76x | 0.5% |
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
- 3964 Stock
- Valuation Aucnet Inc.
Select your edition
All financial news and data tailored to specific country editions
