Valuation Asti Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 02/11/26 pm AEDT			5-day change	1st Jan Change
2,080.00 ^JPY	-2.80%		-4.15%	-15.58%

29/06	An undisclosed buyer agreed to acquire Zhejiang Yashidi Electronics Co., Ltd. from Asti Corporation for CNY 58 million.	CI
15/05/23	Asti Corporation Reports Earnings Results for the Full Year Ended March 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	6,421	5,634	9,022	10,847	6,283	7,161
Change	-	-12.27%	60.15%	20.23%	-42.08%	13.98%
Enterprise Value (EV) ¹	14,226	19,664	23,218	23,380	15,391	14,400
Change	-	38.22%	18.08%	0.7%	-34.17%	-6.44%
P/E	4.62x	8.02x	5.97x	4.02x	10.1x	10.1x
PBR	0.36x	0.29x	0.43x	0.45x	0.26x	0.29x
PEG	-	-0.2x	0x	0.1x	-0.1x	0.7x
Capitalization / Revenue	0.14x	0.1x	0.14x	0.17x	0.1x	0.11x
EV / Revenue	0.31x	0.33x	0.36x	0.37x	0.24x	0.23x
EV / EBITDA	5.6x	9.96x	6.31x	5.19x	4.38x	4.5x
EV / EBIT	14.5x	69.7x	12.3x	10.5x	10.1x	11.1x
EV / FCF	-8.4x	-2.87x	-61.8x	-67x	4.26x	6.96x
FCF Yield	-11.9%	-34.9%	-1.62%	-1.49%	23.4%	14.4%
Dividend per Share ²	70	40	90	150	110	80
Rate of return	3.41%	2.22%	3.12%	4.32%	5.47%	3.49%
EPS ²	444.7	224.6	483.7	862.1	199.7	227.8
Distribution rate	15.7%	17.8%	18.6%	17.4%	55.1%	35.1%
Net sales ¹	45,213	58,790	64,883	63,607	65,441	62,400
EBITDA ¹	2,540	1,975	3,682	4,506	3,515	3,203
EBIT ¹	980	282	1,894	2,234	1,518	1,302
Net income ¹	1,390	702	1,512	2,695	624	712
Net Debt ¹	7,805	14,030	14,196	12,533	9,108	7,239
Reference price ²	2,054.00	1,802.00	2,886.00	3,470.00	2,010.00	2,291.00
Nbr of stocks (in thousands)	3,126	3,126	3,126	3,126	3,126	3,126
Announcement Date	21/6/21	27/6/22	26/6/23	24/6/24	18/6/25	17/6/26

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.($)
ASTI CORPORATION	-	-	-	-	41.19M
CUMMINS INC.	17.82x	1.92x	10.55x	1.67%	68.91B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	14.28x	0.99x	7.66x	2.67%	32.87B
DENSO CORPORATION	11.8x	0.59x	5.25x	3.93%	29.56B
WEICHAI POWER CO., LTD.	11.87x	0.5x	3.54x	5.17%	26.15B
HYUNDAI MOBIS CO.,LTD	8x	0.45x	5.86x	1.99%	23.02B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.87x	2.73x	9.69x	3.84%	20.11B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.32x	1.17x	12.33x	0.62%	17.66B
MAGNA INTERNATIONAL INC.	10.61x	0.51x	4.89x	3.02%	17.4B
GENUINE PARTS COMPANY	20.87x	0.87x	10.6x	3.41%	17.18B
Average	15.61x	1.08x	7.82x	2.92%	25.29B
Weighted average by Cap.	15.51x	1.21x	8.07x	2.77%