Valuation PIA Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 14/10/2026 +04			5-day change	1st Jan Change
2,380.00 ^JPY	-0.17%		-2.34%	-10.43%

08-13	PIA Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-13	PIA Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	50,427	49,022	49,362	40,543	50,725	36,526	-	-
Change	-	-2.79%	0.69%	-17.87%	25.11%	-27.99%	-	-
Enterprise Value (EV)	51,106	43,890	34,077	11,861	11,790	36,526	36,526	36,526
Change	-	-14.12%	-22.36%	-65.19%	-0.6%	209.79%	0%	0%
P/E	-44.6x	34.6x	44.1x	25.4x	15.3x	19.5x	17.3x	14.4x
PBR	18x	11.3x	8.9x	5.6x	4.72x	3.02x	2.66x	2.33x
PEG	-	-0x	-2.1x	0.6x	0x	-0.4x	1.4x	0.7x
Capitalization / Revenue	1.95x	1.5x	1.25x	0.89x	0.92x	0.62x	0.58x	0.55x
EV / Revenue	0x	0x	0x	0x	0x	0.62x	0.58x	0.55x
EV / EBITDA	-	-	-	-	0x	6.04x	5.72x	5.28x
EV / EBIT	-0x	0x	0x	0x	0x	12x	10.8x	9.32x
EV / FCF	0x	0x	0x	0x	0x	6.74x	6.17x	7.39x
FCF Yield	20.1%	12.2%	21%	31.9%	20.2%	14.8%	16.2%	13.5%
Dividend per Share ²	-	-	-	-	35	30	40	50
Rate of return	-	-	-	-	1.06%	1.26%	1.68%	2.1%
EPS ²	-74.15	92.77	73.23	104	216.4	121.9	137.5	165.5
Distribution rate	-	-	-	-	16.2%	24.6%	29.1%	30.2%
Net sales ¹	25,829	32,763	39,587	45,362	55,330	58,660	63,455	66,628
EBITDA ¹	-	-	-	-	6,964	6,051	6,390	6,918
EBIT ¹	-833	820	1,209	2,636	4,311	3,051	3,390	3,918
Net income ¹	-1,122	1,415	1,118	1,591	3,317	1,871	2,110	2,538
Net Debt	679	-5,132	-15,285	-28,682	-38,935	-	-	-
Reference price ²	3,305.00	3,210.00	3,230.00	2,647.00	3,305.00	2,380.00	2,380.00	2,380.00
Nbr of stocks (in thousands)	15,258	15,272	15,282	15,317	15,348	15,347	-	-
Announcement Date	12/05/22	11/05/23	09/05/24	15/05/25	14/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PIA CORPORATION	19.56x	-	-	1.26%	231M
BOOKING HOLDINGS INC.	15x	4.18x	11.28x	1.07%	118B
VIKING HOLDINGS LTD	25.52x	5.24x	18.48x	-.--%	36.7B
EXPEDIA GROUP, INC.	14.7x	1.9x	7.46x	0.7%	32.82B
ORIENTAL LAND CO., LTD.	37.57x	6.23x	18.8x	0.56%	30.95B
TRIP.COM GROUP LIMITED	24.02x	1.75x	7.28x	0.84%	24.4B
FORMULA ONE GROUP	41.97x	6.04x	25.94x	-.--%	23.1B
LIFE TIME GROUP HOLDINGS, INC.	24.84x	3.01x	10.64x	-.--%	8.86B
VAIL RESORTS, INC.	27.16x	2.76x	10.25x	5.83%	5.44B
Average	25.59x	3.89x	13.77x	1.14%	31.21B
Weighted average by Cap.	22.38x	4.16x	13.42x	0.78%