Valuation PIA Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 31/07/26 pm AEST			5-day change	1st Jan Change
2,845.00 ^JPY	-0.97%		+3.79%	+7.08%

22/06	PIA Corporation Announces Board Changes	CI
12/02	PIA Corporation Provides Consolidated Earnings Guidance for the Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	50,427	49,022	49,362	40,543	50,725	43,662	-	-
Change	-	-2.79%	0.69%	-17.87%	25.11%	-13.92%	-	-
Enterprise Value (EV)	51,106	43,890	34,077	11,861	11,790	43,662	43,662	43,662
Change	-	-14.12%	-22.36%	-65.19%	-0.6%	270.32%	0%	0%
P/E	-44.6x	34.6x	44.1x	25.4x	15.3x	23.9x	21.4x	17x
PBR	18x	11.3x	8.9x	5.6x	4.72x	3.63x	3.2x	2.8x
PEG	-	-0x	-2.1x	0.6x	0x	-0.5x	1.8x	0.7x
Capitalization / Revenue	1.95x	1.5x	1.25x	0.89x	0.92x	0.82x	0.77x	0.74x
EV / Revenue	0x	0x	0x	0x	0x	0.82x	0.77x	0.74x
EV / EBITDA	-	-	-	-	0x	7.35x	7.01x	6.33x
EV / EBIT	-0x	0x	0x	0x	0x	14.9x	13.5x	11.2x
EV / FCF	0x	0x	0x	0x	0x	151x	8.95x	10.2x
FCF Yield	20.1%	12.2%	21%	31.9%	20.2%	0.66%	11.2%	9.78%
Dividend per Share ²	-	-	-	-	35	30	40	50
Rate of return	-	-	-	-	1.06%	1.05%	1.41%	1.76%
EPS ²	-74.15	92.77	73.23	104	216.4	119.1	132.9	166.9
Distribution rate	-	-	-	-	16.2%	25.2%	30.1%	30%
Net sales ¹	25,829	32,763	39,587	45,362	55,330	52,993	56,703	59,101
EBITDA ¹	-	-	-	-	6,964	5,938	6,230	6,899
EBIT ¹	-833	820	1,209	2,636	4,311	2,938	3,230	3,899
Net income ¹	-1,122	1,415	1,118	1,591	3,317	1,828	2,040	2,559
Net Debt	679	-5,132	-15,285	-28,682	-38,935	-	-	-
Reference price ²	3,305.00	3,210.00	3,230.00	2,647.00	3,305.00	2,845.00	2,845.00	2,845.00
Nbr of stocks (in thousands)	15,258	15,272	15,282	15,317	15,348	15,347	-	-
Announcement Date	12/5/22	11/5/23	9/5/24	15/5/25	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.($)
PIA CORPORATION	23.89x	-	-	1.05%	274M
SPHERE ENTERTAINMENT CO.	-61.61x	3.84x	16.24x	-.--%	5.14B
TUI AG	6.61x	0.22x	2.42x	2.21%	4.38B
ROUND ONE CORPORATION	16.63x	1.93x	5.4x	1.48%	2.01B
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	30.81x	-	-	-	1.38B
COMPAGNIE DES ALPES	8.16x	1.61x	5.37x	5.76%	1.19B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	23.06x	-	-	1.24%	1.01B
LUCKY STRIKE ENTERTAINMENT CORPORATION	-42.54x	2.07x	7.51x	3.58%	915M
Average	0.63x	1.94x	7.39x	2.19%	2.04B
Weighted average by Cap.	-12.98x	2.09x	8.67x	1.63%