Valuation Asahi Kasei Corporation

Equities

Delayed Japan Exchange Other stock markets 14:30:00 22/01/2026 HKT			5-day change	1st Jan Change
1,508.00 ^JPY	+0.97%		+1.00%	+8.57%

01-09	Zoll Strengthens Growth Trajectory for Asahi Kasei's Healthcare Sector with U.S. Launch of the Next-Generation Lifevest®? Wcd	CI
01-06	Tranche Update on Asahi Kasei Corporation's Equity Buyback Plan announced on November 5, 2025.	CI

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	2,028,577	-	-
Change	-	-16.65%	-12.9%	20.06%	-7.68%	42.56%	-	-
Enterprise Value (EV) ¹	2,210,415	2,006,573	2,007,484	2,158,879	2,224,580	2,840,697	2,797,659	2,752,486
Change	-	-9.22%	0.05%	7.54%	3.04%	27.7%	-1.52%	-1.61%
P/E ratio	22.2x	9.11x	-14.1x	35.2x	10.7x	14.8x	12.5x	11.3x
PBR	1.21x	0.87x	0.77x	0.85x	0.76x	1.06x	0.99x	0.94x
PEG	-	0x	0x	-0x	0x	4.4x	0.7x	1.1x
Capitalization / Revenue	0.84x	0.6x	0.47x	0.55x	0.47x	0.66x	0.63x	0.61x
EV / Revenue	1.05x	0.82x	0.74x	0.78x	0.73x	0.92x	0.87x	0.82x
EV / EBITDA	7.89x	5.72x	6.58x	6.69x	5.59x	7.07x	6.4x	5.9x
EV / EBIT	12.9x	9.9x	15.6x	15.3x	10.5x	12.6x	11.1x	10x
EV / FCF	22.1x	-53.2x	-16.4x	14.1x	24.6x	38.9x	20.9x	19.1x
FCF Yield	4.52%	-1.88%	-6.12%	7.07%	4.07%	2.57%	4.79%	5.24%
Dividend per Share ²	34	34	36	36	38	40.5	44.33	47.36
Rate of return	2.67%	3.2%	3.89%	3.24%	3.63%	2.71%	2.97%	3.17%
EPS ²	57.49	116.7	-65.84	31.6	97.94	101.2	119.6	131.6
Distribution rate	59.1%	29.1%	-54.7%	114%	38.8%	40%	37.1%	36%
Net sales ¹	2,106,100	2,461,317	2,726,485	2,784,878	3,037,312	3,075,211	3,198,247	3,340,161
EBITDA ¹	280,200	350,776	305,003	322,942	398,027	401,714	436,837	466,155
EBIT ¹	171,800	202,647	128,352	140,746	211,921	225,649	252,433	274,680
Net income ¹	79,800	161,880	-91,312	43,806	134,996	136,912	161,005	176,715
Net Debt ¹	441,997	532,574	723,567	617,453	801,578	812,119	769,082	723,909
Reference price ²	1,274.50	1,062.50	926.30	1,112.00	1,047.00	1,493.50	1,493.50	1,493.50
Nbr of stocks (in thousands)	1,387,539	1,387,294	1,386,070	1,386,174	1,359,123	1,358,271	-	-
Announcement Date	13/5/21	13/5/22	10/5/23	9/5/24	9/5/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASAHI KASEI CORPORATION	14.75x	0.92x	7.07x	2.71%	12.83B
SHIN-ETSU CHEMICAL CO., LTD.	20.73x	3.49x	9.77x	1.96%	65.02B
BASF SE	26.88x	0.98x	8.74x	4.97%	46.79B
PIDILITE INDUSTRIES LIMITED	60.09x	9.73x	41.34x	0.92%	15.8B
SRF LIMITED	41.42x	5.19x	23.45x	0.32%	8.66B
MITSUBISHI CHEMICAL GROUP CORPORATION	11.03x	0.76x	6.17x	3.23%	8.57B
SYENSQO SA/NV	30.55x	1.49x	7.55x	2.19%	8.7B
BRENNTAG SE	17.89x	0.63x	7.33x	3.78%	8.37B
KUALA LUMPUR KEPONG	17.41x	1.13x	8.95x	3.04%	5.5B
TOSOH CORPORATION	17.33x	0.83x	5.93x	4%	4.94B
Average	25.81x	2.52x	12.63x	2.71%	18.52B
Weighted average by Cap.	25.89x	2.80x	12.15x	2.84%