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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 19.87M
20.04x12.78x15.22x-.--% 106B
14.57x3.94x8.24x-.--% 105B
29.75x6.36x15.44x-.--% 53.14B
47.63x4.39x13.24x-.--% 49.07B
15.89x5.72x14.62x0.9% 39.5B
16.88x6.45x13.19x-.--% 16.25B
24.89x2.46x14.17x-.--% 14.77B
26.88x - - 3.62% 10.7B
74.95x4.55x18.62x-.--% 9.86B
Average 30.17x 5.83x 14.09x 0.5% 40.38B
Weighted average by Cap. 24.42x 6.94x 13.04x 0.18%

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