Valuation Asahi Kasei Corporation

Equities

3407

JP3111200006

Diversified Chemicals

Market Closed - Japan Exchange Other stock markets 14:30:00 15/07/2025 HKT			5-day change	1st Jan Change
1,011.00 ^JPY	-0.34%		-0.49%	-7.46%

07-07	Macquarie Starts Asahi Kasei at Outperform with 1,400 Yen Price Target	MT
06-13	Cyto-Facto Inc. announced that it has received ¥1.2 billion in funding from MPower Partners GP Limited, Asahi Kasei Corporation, FUJIFILM Holdings Corporation, Sumitomo Corporation	CI

Company Valuation: Asahi Kasei Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,768,418	1,473,999	1,283,917	1,541,426	1,423,002	1,377,761	-	-
Change	-	-16.65%	-12.9%	20.06%	-7.68%	-3.18%	-	-
Enterprise Value (EV) ¹	2,210,415	2,006,573	2,007,484	2,158,879	2,224,580	2,203,156	2,172,212	2,124,426
Change	-	-9.22%	0.05%	7.54%	3.04%	-0.96%	-1.4%	-2.2%
P/E ratio	22.2x	9.11x	-14.1x	35.2x	10.7x	10.6x	8.61x	7.82x
PBR	1.21x	0.87x	0.77x	0.85x	0.76x	0.71x	0.68x	0.64x
PEG	-	0x	0x	-0x	0x	-4.36x	0.4x	0.8x
Capitalization / Revenue	0.84x	0.6x	0.47x	0.55x	0.47x	0.44x	0.42x	0.4x
EV / Revenue	1.05x	0.82x	0.74x	0.78x	0.73x	0.71x	0.67x	0.62x
EV / EBITDA	7.89x	5.72x	6.58x	6.69x	5.59x	5.54x	5.01x	4.59x
EV / EBIT	12.9x	9.9x	15.6x	15.3x	10.5x	10x	8.71x	7.79x
EV / FCF	22.1x	-53.2x	-16.4x	14.1x	24.6x	27.8x	19.4x	16.4x
FCF Yield	4.52%	-1.88%	-6.12%	7.07%	4.07%	3.6%	5.16%	6.12%
Dividend per Share ²	34	34	36	36	38	39.5	42.58	47.56
Rate of return	2.67%	3.2%	3.89%	3.24%	3.63%	3.89%	4.2%	4.69%
EPS ²	57.49	116.7	-65.84	31.6	97.94	95.56	117.8	129.8
Distribution rate	59.1%	29.1%	-54.7%	114%	38.8%	41.3%	36.2%	36.6%
Net sales ¹	2,106,100	2,461,317	2,726,485	2,784,878	3,037,312	3,121,282	3,252,765	3,413,906
EBITDA ¹	280,200	350,776	305,003	322,942	398,027	397,623	433,407	463,233
EBIT ¹	171,800	202,647	128,352	140,746	211,921	220,270	249,360	272,545
Net income ¹	79,800	161,880	-91,312	43,806	134,996	130,045	159,939	175,572
Net Debt ¹	441,997	532,574	723,567	617,453	801,578	825,395	794,451	746,665
Reference price ²	1,274.50	1,062.50	926.30	1,112.00	1,047.00	1,014.50	1,014.50	1,014.50
Nbr of stocks (in thousands)	1,387,539	1,387,294	1,386,070	1,386,174	1,359,123	1,358,069	-	-
Announcement Date	13/5/21	13/5/22	10/5/23	9/5/24	9/5/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
ASAHI KASEI CORPORATION	10.62x	0.71x	5.54x	3.89%	9.34B
SHIN-ETSU CHEMICAL CO., LTD.	16.03x	2.8x	7.38x	2.45%	59.12B
BASF SE	21.91x	0.9x	7.61x	5.21%	44.6B
PIDILITE INDUSTRIES LIMITED	62.86x	10.05x	42.97x	0.77%	17.53B
SRF LIMITED	49.5x	5.79x	27.1x	0.26%	10.92B
BRENNTAG SE	14.43x	0.64x	7.29x	3.9%	9.29B
SYENSQO SA/NV	20x	1.35x	6.63x	2.38%	8.13B
MITSUBISHI CHEMICAL GROUP CORPORATION	8.04x	0.68x	5.24x	4.1%	7.34B
KUALA LUMPUR KEPONG	19.37x	1.26x	9.76x	2.82%	5.33B
TOSOH CORPORATION	11.26x	0.72x	4.88x	4.52%	4.81B
Average	23.40x	2.49x	12.44x	3.03%	17.64B
Weighted average by Cap.	23.69x	2.74x	11.98x	3.13%