Company Valuation: ASKUL Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 141,027 184,875 219,720 137,117 106,102 107,261 - -
Change - 31.09% 18.85% -37.59% -22.62% 1.09% - -
Enterprise Value (EV) 1 107,438 159,446 194,116 108,905 101,784 92,818 93,435 87,509
Change - 48.41% 21.74% -43.9% -6.54% -8.81% 0.67% -6.34%
P/E 16x 18.9x 11.5x 15.3x -4.83x 28.9x 17.4x 13x
PBR 2.49x 2.88x 2.8x 1.76x 2.22x 2.17x 1.98x 1.8x
PEG - 1.8x 0.1x -0.3x 0x -0x 0.3x 0.4x
Capitalization / Revenue 0.33x 0.41x 0.47x 0.29x 0.27x 0.23x 0.22x 0.21x
EV / Revenue 0.25x 0.36x 0.41x 0.23x 0.25x 0.2x 0.19x 0.17x
EV / EBITDA 5.18x 7.42x 7.34x 4.44x -21x 5.47x 4.44x 3.88x
EV / EBIT 7.51x 10.9x 11.5x 7.78x -5.83x 14.4x 9.4x 6.74x
EV / FCF 14.9x -57x 36.3x -29.7x -4.07x 10.8x 11.2x 10.1x
FCF Yield 6.71% -1.75% 2.76% -3.37% -24.6% 9.28% 8.94% 9.92%
Dividend per Share 2 31 34 36 38 10 21.43 26.62 36.11
Rate of return 2.14% 1.79% 1.59% 2.6% 0.84% 1.79% 2.22% 3.01%
EPS 2 90.83 100.4 196.5 95.45 -245.4 41.44 68.79 92.18
Distribution rate 34.1% 33.9% 18.3% 39.8% -4.07% 51.7% 38.7% 39.2%
Net sales 1 428,517 446,713 471,682 481,101 400,199 474,200 498,070 514,860
EBITDA 1 20,755 21,481 26,456 24,519 -4,846 16,968 21,044 22,545
EBIT 1 14,309 14,620 16,953 14,004 -17,445 6,440 9,940 12,992
Net income 1 9,206 9,787 19,139 9,068 -22,150 3,749 6,159 8,240
Net Debt 1 -33,589 -25,429 -25,604 -28,212 -4,318 -14,443 -13,825 -19,752
Reference price 2 1,450.00 1,897.00 2,263.00 1,463.00 1,185.00 1,198.00 1,198.00 1,198.00
Nbr of stocks (in thousands) 97,260 97,456 97,092 93,723 89,538 89,533 - -
Announcement Date 1/7/22 4/7/23 3/7/24 4/7/25 3/7/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.91x0.2x5.47x1.79% 680M
16.65x8.13x17.36x0.25% 4,184B
23.36x7.38x12.98x0.29% 1,855B
14.53x3.88x8.97x1.4% 483B
28.25x13.25x20.94x0.64% 484B
18.71x5.55x16.66x-.--% 279B
20.59x1.49x10.26x1.03% 263B
94.21x12.39x66.51x-.--% 195B
21.41x2.45x12.44x-.--% 139B
3.08x86.09x2.34x0.13% 114B
Average 26.97x 14.08x 17.39x 0.55% 799.56B
Weighted average by Cap. 20.76x 8.81x 16.69x 0.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 2678 Stock
  4. Valuation ASKUL Corporation