Valuation Aucnet Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 05:58:43 13/05/26 am AEST			5-day change	1st Jan Change
7.640 ^USD	-1.67%		-.--%	-40.08%

04/08	Aucnet Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
12/05	Aucnet Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,621	47,820	43,183	63,799	90,803	133,523	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	47.05%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	108,720	106,808	104,858
Change	-	6.9%	-15.06%	98.29%	44.6%	60.59%	-1.76%	-1.83%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	17.2x	15x	13.5x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.41x	3.83x	3.32x
PEG	-	0.5x	1x	1.97x	0.4x	0.5x	1x	1.2x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.82x	1.66x	1.53x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.48x	1.33x	1.2x
EV / EBITDA	-	3.78x	-	-	6.49x	8.58x	7.07x	6.12x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	9.09x	7.82x	6.92x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	19.4x	16.1x	14.4x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	5.15%	6.21%	6.96%
Dividend per Share ²	10	12	13.25	19	29	42.5	47	50.5
Rate of return	2.39%	2.62%	2.9%	2.85%	2.8%	2.89%	3.2%	3.44%
EPS ²	32.64	39.87	43.95	47.11	64.92	85.45	97.9	108.8
Distribution rate	30.6%	30.1%	30.1%	40.3%	44.7%	49.7%	48%	46.4%
Net sales ¹	36,710	40,455	43,303	55,910	64,140	73,410	80,310	87,060
EBITDA ¹	-	7,361	-	-	10,425	12,670	15,100	17,130
EBIT ¹	5,846	6,601	6,663	7,005	9,518	11,960	13,660	15,160
Net income ¹	3,625	4,346	4,368	4,485	5,922	7,750	8,880	9,875
Net Debt ¹	-20,615	-20,021	-19,572	-16,980	-23,104	-24,803	-26,715	-28,665
Reference price ²	419.00	458.50	456.50	667.75	1,035.50	1,470.00	1,470.00	1,470.00
Nbr of stocks (in thousands)	111,266	104,296	94,596	95,543	87,690	90,832	-	-
Announcement Date	14/2/22	14/2/23	14/2/24	14/2/25	13/2/26	-	-	-

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.($)
ALIBABA GROUP HOLDING LIMITED	22x	1.6x	11.29x	0.85%	293B
SHOPIFY INC.	94.07x	12.41x	67.1x	-.--%	195B
PDD HOLDINGS INC.	9.75x	0.87x	3.88x	-.--%	131B
MERCADOLIBRE, INC.	46.6x	1.78x	17.43x	-.--%	92.3B
MEITUAN	-43.08x	0.98x	64.93x	-.--%	72.53B
EBAY INC.	25.37x	4.38x	14.59x	1.1%	49.83B
COPART, INC.	18.75x	4.96x	12.02x	-	27.46B
VIPSHOP HOLDINGS LIMITED	5.8x	0.24x	2.57x	3.83%	7.53B
GLOBAL-E ONLINE LTD.	37.5x	4.98x	22.46x	-.--%	7.11B
Average	24.09x	3.58x	24.03x	0.72%	97.26B
Weighted average by Cap.	33.51x	4.15x	27.94x	0.39%