|
Market Closed -
Japan Exchange
09:30:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,384.00 JPY | -0.86% |
|
-2.19% | +82.35% |
| 10-01 | AirTrip Corp. completed the acquisition of an unknown majority stake in PikaPaka Corp. | CI |
| 09-21 | AirTrip Corp.(TSE:6191) dropped from S&P Global BMI Index | CI |
Company Valuation: AirTrip Corp.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 95,286 | 63,121 | 47,531 | 27,249 | 21,950 | 30,575 | - | - |
| Change | - | -33.76% | -24.7% | -42.67% | -19.45% | 39.3% | - | - |
| Enterprise Value (EV) | 96,183 | 61,692 | 40,726 | 21,925 | 14,270 | 30,575 | 30,575 | 30,575 |
| Change | - | -35.86% | -33.98% | -46.16% | -34.92% | 114.27% | 0% | 0% |
| P/E | 39.2x | 33.2x | 31.7x | 13.1x | 12.3x | 30.6x | 23.5x | 17x |
| PBR | 13.2x | 6.79x | 3.81x | 1.99x | 1.46x | 2.48x | 2.3x | 2.07x |
| PEG | - | -1.4x | -1.4x | 0.3x | -0.8x | -0.7x | 0.8x | 0.4x |
| Capitalization / Revenue | 5.44x | 4.67x | 2.05x | 1.02x | 0.78x | 0.9x | 0.83x | 0.76x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.9x | 0.83x | 0.76x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 11.3x | 9.55x | 7.64x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 15.3x | 12.2x | 9.27x |
| EV / FCF | - | 0x | 0x | 0x | 0x | 17x | 30.6x | 17x |
| FCF Yield | - | 3.13% | 7.78% | 5.41% | 14.7% | 5.89% | 3.27% | 5.89% |
| Dividend per Share 2 | 10 | 10 | 10 | 10 | 10 | 10 | 15 | 15 |
| Rate of return | 0.23% | 0.35% | 0.47% | 0.82% | 1.02% | 0.72% | 1.08% | 1.08% |
| EPS 2 | 112.2 | 85.9 | 66.98 | 93.13 | 79.47 | 45.3 | 58.8 | 81.5 |
| Distribution rate | 8.92% | 11.6% | 14.9% | 10.7% | 12.6% | 22.1% | 25.5% | 18.4% |
| Net sales 1 | 17,524 | 13,510 | 23,162 | 26,635 | 28,104 | 34,000 | 37,000 | 40,000 |
| EBITDA 1 | - | 2,949 | 3,071 | 3,061 | 4,667 | 2,700 | 3,200 | 4,000 |
| EBIT 1 | 3,142 | 2,193 | 2,398 | 2,401 | 3,099 | 2,000 | 2,500 | 3,300 |
| Net income 1 | 2,372 | 1,901 | 1,489 | 2,084 | 1,779 | 1,000 | 1,300 | 1,800 |
| Net Debt | 897 | -1,429 | -6,805 | -5,324 | -7,680 | - | - | - |
| Reference price 2 | 4,400.00 | 2,849.00 | 2,125.00 | 1,217.00 | 980.00 | 1,384.00 | 1,384.00 | 1,384.00 |
| Nbr of stocks (in thousands) | 21,656 | 22,155 | 22,368 | 22,390 | 22,398 | 22,092 | - | - |
| Announcement Date | 11/12/21 A | 11/14/22 A | 11/14/23 A | 11/14/24 A | 11/14/25 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.55x | - | - | 0.72% | 194M | |
| 14.1x | 3.93x | 10.58x | 1.14% | 111B | |
| 27.22x | 5.57x | 19.64x | -.--% | 39.07B | |
| 15.24x | 2.01x | 7.87x | 0.67% | 34.32B | |
| 41.8x | 7.13x | 21.46x | 0.5% | 35.79B | |
| 24.4x | 1.79x | 7.44x | 0.82% | 24.93B | |
| 53.34x | 5.51x | 21.52x | -.--% | 22.99B | |
| 27.63x | 3.36x | 11.8x | -.--% | 10.13B | |
| 27.1x | 2.75x | 10.21x | 5.86% | 5.41B | |
| Average | 29.04x | 4.01x | 13.82x | 1.08% | 31.57B | |
| Weighted average by Cap. | 24.35x | 4.22x | 13.52x | 0.77% |
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
- Stock Market
- Stocks
- 6191 Stock
- Valuation AirTrip Corp.
Select your edition
All financial news and data tailored to specific country editions
