Valuation Ai Robotics Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 27/07/26 pm AEST			5-day change	1st Jan Change
814.00 ^JPY	0.00%		+6.41%	-46.94%

16/07	Nvidia, Noetra to Support Development of National AI Infrastructure in Japan	MT
16/07	AI Startup Targets Faster Navy Maintenance	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	47,646	77,815	52,868	-	-
Change	-	63.32%	-32.06%	-	-
Enterprise Value (EV)	45,395	77,815	52,868	52,868	52,868
Change	-	71.42%	-32.06%	0%	0%
P/E	25.1x	27.6x	9.51x	6.85x	5.07x
PBR	14.4x	12.9x	4.42x	2.61x	1.66x
PEG	-	0.8x	0.1x	0.2x	0.1x
Capitalization / Revenue	3.35x	2.65x	0.9x	0.65x	0.49x
EV / Revenue	0x	0x	0.9x	0.65x	0.49x
EV / EBITDA	-	-	-	-	-
EV / EBIT	0x	0x	6.72x	4.77x	3.54x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	32.47	43.43	85.6	118.9	160.4
Distribution rate	-	-	-	-	-
Net sales ¹	14,206	29,359	58,782	81,075	108,275
EBITDA	-	-	-	-	-
EBIT ¹	2,480	3,802	7,870	11,075	14,920
Net income ¹	1,703	2,654	5,557	7,721	10,418
Net Debt	-2,251	-	-	-	-
Reference price ²	816.00	1,199.00	814.00	814.00	814.00
Nbr of stocks (in thousands)	58,390	64,900	64,949	-	-
Announcement Date	14/5/25	13/5/26	-	-	-

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.($)
AI ROBOTICS INC.	9.51x	-	-	-	323M
PROCTER & GAMBLE COMPANY	21.71x	4.22x	15.46x	2.89%	343B
UNILEVER PLC	17.65x	2.69x	11.91x	3.56%	131B
COLGATE-PALMOLIVE COMPANY	24.62x	3.7x	15.54x	2.32%	72.62B
HINDUSTAN UNILEVER LIMITED	44.63x	7.16x	31.07x	2.11%	52.33B
KENVUE INC.	20.23x	2.84x	11.79x	4.4%	37.02B
ESTEE LAUDER	77.99x	2.32x	13.97x	1.75%	29.05B
ESSITY AB	15.97x	1.53x	8.71x	3.32%	19.31B
BEIERSDORF	17.99x	1.3x	7.75x	1.31%	19.29B
KAO CORPORATION	21.35x	1.54x	9.81x	2.42%	17.81B
Average	27.17x	3.03x	14.00x	2.68%	72.24B
Weighted average by Cap.	24.85x	3.74x	15.18x	2.89%