Company Valuation: Aska Corporation

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 5,081 5,453 5,864 7,485 8,564 8,633
Change - 7.3% 7.54% 27.65% 14.42% 0.8%
Enterprise Value (EV) 1 20,346 18,465 19,404 20,943 20,827 19,688
Change - -9.25% 5.09% 7.93% -0.55% -5.47%
P/E 11.1x 5.2x 5.49x 5.34x 6.72x 5.68x
PBR 0.68x 0.63x 0.56x 0.63x 0.66x 0.59x
PEG - 0x 2.88x 0.2x -0.74x 0.3x
Capitalization / Revenue 0.2x 0.2x 0.18x 0.16x 0.19x 0.19x
EV / Revenue 0.82x 0.67x 0.58x 0.46x 0.46x 0.42x
EV / EBITDA 9.03x 6.27x 6.22x 5.67x 5.57x 4.7x
EV / EBIT 31.5x 20.1x 22x 12.2x 11.5x 9.61x
EV / FCF -52.1x 8.66x -26.4x 42.7x 14.9x 13.9x
FCF Yield -1.92% 11.5% -3.79% 2.34% 6.73% 7.21%
Dividend per Share 2 16 36 38 60 45 54
Rate of return 1.8% 3.77% 3.7% 4.58% 3% 3.57%
EPS 2 80.04 183.6 187.1 245.7 223.3 266.4
Distribution rate 20% 19.6% 20.3% 24.4% 20.2% 20.3%
Net sales 1 24,902 27,403 33,473 45,433 45,483 46,356
EBITDA 1 2,253 2,944 3,121 3,695 3,737 4,189
EBIT 1 645 919 881 1,722 1,806 2,049
Net income 1 457 1,048 1,068 1,403 1,275 1,521
Net Debt 1 15,265 13,012 13,540 13,458 12,263 11,055
Reference price 2 890.00 955.00 1,027.00 1,311.00 1,500.00 1,512.00
Nbr of stocks (in thousands) 5,710 5,710 5,709 5,709 5,709 5,709
Announcement Date 26/2/21 28/2/22 24/2/23 28/2/24 27/2/25 26/2/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 63.72M
26.54x1.73x14.27x1.18% 51.53B
18.53x0.76x5.63x3.14% 36.65B
12.24x0.65x5.42x3.73% 32.64B
10.44x0.64x8.42x1.41% 28.78B
12.82x2.36x8.32x4.56% 19.03B
12.64x1.1x6.3x4% 17.38B
10.46x0.49x4.82x3.11% 17.31B
38.03x1.33x14.6x0.57% 16.21B
33.75x3.13x18.62x0.91% 15.98B
Average 19.49x 1.35x 9.60x 2.51% 23.56B
Weighted average by Cap. 19.31x 1.28x 9.54x 2.43%

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. 7227 Stock
  4. Valuation Aska Corporation