Valuation Alfresa Holdings Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 23/10/2026 +03			5-day change	1st Jan Change
2,406.50 ^JPY	+1.45%		+3.26%	-1.01%

10-05	Healios Completes First 144 Million Yen Culture Supernatant Shipment to JENECEL	MT
07-01	Ember LifeSciences, Inc. announced that it has received funding from Alfresa Holdings Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	343,826	343,217	415,318	383,847	459,384	422,133	-	-
Change	-	-0.18%	21.01%	-7.58%	19.68%	-8.11%	-	-
Enterprise Value (EV)	168,429	186,950	236,499	242,307	301,938	422,133	422,133	422,133
Change	-	11%	26.5%	2.46%	24.61%	39.81%	0%	0%
P/E	11.1x	13.3x	14.4x	14.3x	11x	18.2x	15.3x	16x
PBR	0.73x	0.7x	0.87x	0.8x	0.91x	0.84x	0.81x	0.81x
PEG	-	-0.8x	0.7x	-3.34x	0.2x	-0.4x	0.8x	-3.93x
Capitalization / Revenue	0.13x	0.13x	0.15x	0.13x	0.15x	0.13x	0.13x	0.13x
EV / Revenue	0x	0x	0x	0x	0x	0.13x	0.13x	0.13x
EV / EBITDA	0x	0x	0x	0x	0x	8.18x	8.08x	8.04x
EV / EBIT	0x	0x	0x	0x	0x	12.3x	11.4x	11.1x
EV / FCF	0x	-0x	0x	-0x	0x	20.1x	25.8x	35.2x
FCF Yield	11.3%	-2.17%	17.4%	-4.12%	6.5%	4.97%	3.88%	2.84%
Dividend per Share ²	54	57	70	63	68	71	79.67	85
Rate of return	3.18%	3.36%	3.15%	2.98%	2.69%	2.95%	3.31%	3.53%
EPS ²	153.6	127.4	154.1	147.5	229.6	132.4	157	150.6
Distribution rate	35.2%	44.7%	45.4%	42.7%	29.6%	53.6%	50.8%	56.5%
Net sales ¹	2,585,643	2,696,069	2,858,500	2,961,051	3,104,064	3,193,819	3,288,778	3,340,075
EBITDA ¹	41,915	43,450	51,974	58,607	51,212	51,628	52,221	52,514
EBIT ¹	29,091	30,148	38,460	38,080	36,164	34,398	36,942	38,069
Net income ¹	32,182	25,786	29,558	27,389	41,746	23,414	27,149	26,886
Net Debt	-175,397	-156,267	-178,819	-141,540	-157,446	-	-	-
Reference price ²	1,699.00	1,696.00	2,222.50	2,111.50	2,528.00	2,406.50	2,406.50	2,406.50
Nbr of stocks (in thousands)	202,370	202,369	186,870	181,789	181,719	175,413	-	-
Announcement Date	5/16/22 A	5/15/23 A	5/14/24 A	5/15/25 A	5/15/26 A	-	-	-

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.($)
ALFRESA HOLDINGS CORPORATION	18.18x	-	-	2.95%	2.69B
ABBOTT LABORATORIES	34.01x	4.08x	15.69x	2.48%	179B
STRYKER CORPORATION	23.84x	4.68x	16.31x	1.17%	118B
MEDTRONIC PLC	20.4x	3.54x	12.67x	2.97%	117B
ESSILORLUXOTTICA	31.64x	3.06x	12.36x	2.24%	93.26B
CENCORA, INC.	18.15x	0.21x	13.14x	0.72%	63.16B
HOYA CORPORATION	31.42x	7.87x	20.23x	1.26%	55.68B
BECTON, DICKINSON AND COMPANY	39.45x	3.63x	12.37x	2.1%	54.18B
IDEXX LABORATORIES, INC.	37.95x	9.42x	26.36x	-.--%	44.15B
ALCON INC.	40.74x	3.29x	12.28x	0.53%	33.95B
Average	29.58x	4.42x	15.71x	1.64%	76.11B
Weighted average by Cap.	29.41x	4.16x	15.26x	1.83%