Company Valuation: Aplix Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,977 3,097 2,833 4,098 3,110 3,481
Change - -37.78% -8.52% 44.66% -24.11% 11.93%
Enterprise Value (EV) 1 3,870 1,956 1,462 2,439 2,336 2,583
Change - -49.46% -25.25% 66.85% -4.23% 10.57%
P/E 59.3x -29.2x 20.5x 12.2x 20.1x -25.4x
PBR 2.31x 1.51x 1.3x 1.61x 1.21x 1.49x
PEG - 0x -0x 0x -0.4x 0x
Capitalization / Revenue 1.47x 0.88x 0.81x 1.09x 0.84x 1.21x
EV / Revenue 1.14x 0.56x 0.42x 0.65x 0.63x 0.9x
EV / EBITDA 25x 489x 9.62x 6.49x 6.51x 9.82x
EV / EBIT 71.7x -19.2x 29.8x 7.6x 9.94x 20.2x
EV / FCF -15.1x 25.6x 7.05x 6.99x 18.6x 12.3x
FCF Yield -6.62% 3.9% 14.2% 14.3% 5.37% 8.13%
Dividend per Share 2 - - - - 2.5 3.5
Rate of return - - - - 1.74% 2.19%
EPS 2 3.797 -4.792 6.235 15.11 7.17 -6.31
Distribution rate - - - - 34.9% -55.5%
Net sales 1 3,384 3,504 3,501 3,761 3,707 2,873
EBITDA 1 155 4 152 376 359 263
EBIT 1 54 -102 49 321 235 128
Net income 1 84 -106 138 336 157 -137
Net Debt 1 -1,107 -1,141 -1,371 -1,659 -774 -898
Reference price 2 225.00 140.00 128.00 185.00 144.00 160.00
Nbr of stocks (in thousands) 22,121 22,120 22,133 22,153 21,598 21,756
Announcement Date 31/3/21 31/3/22 31/3/23 29/3/24 31/3/25 30/3/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.51M
31.01x20.12x23.87x-.--% 168B
11.4x3.03x6.34x-.--% 82.06B
36.51x5.9x16.44x0.37% 51.42B
23.01x4.91x11.92x-.--% 41.22B
20.38x4.97x12.62x1.01% 33.79B
30.07x2.66x7.97x-.--% 30.52B
36.18x2.49x14.42x-.--% 15.3B
12.78x5.19x10.48x-.--% 13.15B
30.05x - - 3.73% 10B
Average 25.71x 6.16x 13.01x 0.57% 44.5B
Weighted average by Cap. 26.03x 10.30x 15.83x 0.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 3727 Stock
  4. Valuation Aplix Corporation