Valuation AXELL Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 16/06/2026 +04			5-day change	1st Jan Change
1,134.00 ^JPY	-0.96%		-0.26%	-6.13%

14/08/25	Tranche Update on AXELL Corporation's Equity Buyback Plan announced on June 16, 2025.	CI
13/08/25	AXELL Corporation's Equity Buyback announced on June 16, 2025, has closed with 225,000 shares, representing 2.06% for ¥226.22 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,126	10,646	11,513	19,466	21,294	11,948
Change	-	49.39%	8.15%	69.07%	9.4%	-43.89%
Enterprise Value (EV) ¹	-944.5	2,733	2,416	8,757	11,478	5,348
Change	-	389.39%	-11.59%	262.37%	31.08%	-53.41%
P/E Ratio	15.2x	16.3x	13.3x	14.4x	12.1x	12.2x
PBR	0.73x	1.06x	1.09x	1.68x	1.67x	0.93x
PEG	-	0.4x	0.4x	0.3x	0.4x	-0.3x
Capitalization / Revenue	0.77x	1.18x	1.08x	1.34x	1.21x	0.78x
EV / Revenue	-0.1x	0.3x	0.23x	0.6x	0.65x	0.35x
EV / EBITDA	-1.91x	4.59x	2.74x	5.25x	4.57x	3.43x
EV / EBIT	-2.4x	5.09x	2.88x	5.42x	4.73x	3.66x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	21	31	40	62	81	45
Rate of return	3.3%	3.14%	3.76%	3.46%	4.16%	4.13%
EPS ²	41.83	60.58	79.99	124.4	161.5	89.12
Distribution rate	50.2%	51.2%	50%	49.8%	50.2%	50.5%
Net sales ¹	9,265	8,999	10,666	14,474	17,570	15,244
EBITDA ¹	495	596	883	1,668	2,510	1,561
EBIT ¹	394	537	839	1,615	2,427	1,462
Net income ¹	468	670	865	1,353	1,771	978
Net Debt ¹	-8,071	-7,913	-9,097	-10,709	-9,816	-6,600
Reference price ²	637.00	986.00	1,064.00	1,791.00	1,949.00	1,090.00
Nbr of stocks (in thousands)	11,188	10,797	10,821	10,869	10,926	10,962
Announcement Date	01/07/20	30/06/21	24/06/22	23/06/23	21/06/24	18/06/25

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.($)
AXELL CORPORATION	-	-	-	-	77M
MEDIATEK INC.	67.16x	10.69x	54.13x	1.19%	226B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	75.68x	9.27x	17.78x	-.--%	97.4B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	63.09x	-	-	0.16%	64.45B
ELITE MATERIAL CO., LTD.	54.54x	10.76x	40.64x	0.88%	57.13B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	34.58x	10.16x	27.41x	1.22%	50.24B
UNIMICRON TECHNOLOGY CORP.	67.09x	8.36x	33.04x	0.66%	48.33B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8010x	76.2x	2395.9x	-	42.62B
SHENNAN CIRCUITS CO., LTD.	53.35x	8.85x	36.33x	0.83%	40.24B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	40.53x	9.02x	31.95x	0.56%	38.03B
Average	940.67x	17.91x	329.65x	0.69%	66.47B
Weighted average by Cap.	571.44x	14.66x	206.71x	0.77%