Valuation Asahi Rubber Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 03:02:05 06/07/26 pm AEST			5-day change	1st Jan Change
790.00 ^JPY	-0.38%		-1.74%	+16.18%

12/11	Tranche Update on Asahi Rubber Inc.'s Equity Buyback Plan announced on November 11, 2025.	CI
12/11	Asahi Rubber Inc.'s Equity Buyback announced on November 12, 2025 has closed with 75,200 shares, representing 1.65% for ¥51.89 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,536	2,450	2,540	2,583	3,874	3,545	-	-
Change	-	-3.4%	3.69%	1.67%	50%	-8.48%	-	-
Enterprise Value (EV)	2,539	2,364	2,016	2,531	3,877	3,545	3,545	3,545
Change	-	-6.9%	-14.7%	25.52%	53.2%	-8.55%	0%	0%
P/E	10.6x	12.1x	19x	-10.9x	24.2x	40.6x	29.7x	18.7x
PBR	0.54x	0.5x	0.5x	0.53x	0.76x	-	-	-
PEG	-	-0.8x	-0.6x	0x	-0x	-0.9x	0.8x	0.3x
Capitalization / Revenue	0.36x	0.34x	0.35x	0.34x	0.49x	0.43x	0.43x	0.41x
EV / Revenue	0x	0x	0x	0x	0x	0.43x	0.43x	0.41x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	23.8x	17.7x	11.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	20	20	20	24	24	24
Rate of return	3.58%	3.7%	3.59%	3.53%	2.36%	3.03%	3.03%	3.03%
EPS ²	52.56	44.75	29.38	-51.74	35.07	19.52	26.7	42.3
Distribution rate	38.1%	44.7%	68.1%	-38.7%	57%	123%	89.9%	56.7%
Net sales ¹	7,024	7,205	7,180	7,639	7,852	8,186	8,300	8,700
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	291	185	156	2	197	149	200	300
Net income ¹	238	203	133	-236	158	87.5	120	190
Net Debt	3	-86	-524	-52	3	-	-	-
Reference price ²	559.00	540.00	557.00	566.00	849.00	793.00	793.00	793.00
Nbr of stocks (in thousands)	4,536	4,536	4,560	4,563	4,563	4,488	-	-
Announcement Date	12/5/22	11/5/23	14/5/24	14/5/25	14/5/26	-	-	-

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.($)
ASAHI RUBBER INC.	40.63x	-	-	3.03%	22.07M
DÄTWYLER HOLDING AG	26.07x	2.62x	12.85x	2.15%	3.34B
Average	33.35x	2.62x	12.85x	2.59%	1.68B
Weighted average by Cap.	26.16x	2.62x	12.85x	2.16%