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%

12/05	Aucnet Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
12/05	Aucnet Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 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	129,458	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	42.57%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	104,655	102,743	100,793
Change	-	6.9%	-15.06%	98.29%	44.6%	54.59%	-1.83%	-1.9%
P/E Ratio	12.8x	11.5x	10.4x	14.2x	15.9x	16.8x	14x	12.3x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.29x	3.73x	3.25x
PEG	-	0.5x	1x	1.97x	0.4x	0.5x	0.7x	0.9x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.78x	1.61x	1.45x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.44x	1.27x	1.13x
EV / EBITDA	-	3.78x	-	-	6.49x	8.26x	6.8x	5.88x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	8.78x	7.17x	6.18x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	18.7x	15.5x	13.8x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	5.35%	6.45%	7.24%
Dividend per Share ²	10	12	13.25	19	29	43	52	59
Rate of return	2.39%	2.62%	2.9%	2.85%	2.8%	3.01%	3.64%	4.13%
EPS ²	32.64	39.87	43.95	47.11	64.92	84.9	102.1	116.3
Distribution rate	30.6%	30.1%	30.1%	40.3%	44.7%	50.6%	50.9%	50.7%
Net sales ¹	36,710	40,455	43,303	55,910	64,140	72,820	80,620	89,120
EBITDA ¹	-	7,361	-	-	10,425	12,670	15,100	17,130
EBIT ¹	5,846	6,601	6,663	7,005	9,518	11,920	14,320	16,320
Net income ¹	3,625	4,346	4,368	4,485	5,922	7,700	9,260	10,550
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	1,427.00	1,427.00	1,427.00
Nbr of stocks (in thousands)	111,266	104,296	94,596	95,543	87,690	90,721	-	-
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	19.49x	1.39x	9.72x	1%	257B
SHOPIFY INC.	127.34x	9.41x	50.93x	-.--%	146B
PDD HOLDINGS INC.	8.89x	0.71x	3.15x	-.--%	119B
MERCADOLIBRE, INC.	41.2x	1.82x	17.49x	-.--%	83.47B
MEITUAN	-40.27x	0.8x	55.38x	-.--%	61.67B
EBAY INC.	23.97x	4.3x	13.99x	1.13%	48.48B
COPART, INC.	19.18x	5.25x	12.68x	-	28.05B
VIPSHOP HOLDINGS LIMITED	5.19x	0.19x	1.99x	4.44%	6.66B
GLOBAL-E ONLINE LTD.	27.95x	3.55x	15.85x	-.--%	5.31B
Average	25.88x	3.05x	20.13x	0.82%	83.99B
Weighted average by Cap.	36.43x	3.17x	21.61x	0.47%