Valuation ALPHA Corporation

Stocks

Delayed Japan Exchange 08:53:53 22/10/2026 +03			5-day change	1st Jan Change
1,205.00 ^JPY	0.00%		+0.33%	+0.17%

06-11	MW Inc. announced that it has received ¥3 billion in funding from a group of investors	CI
05-26	ALPHA Corporation agreed to acquire remaining 67% stake in Vision Plast SAS from La Sirene SARL for ?1.5 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	11,740	9,756	9,477	16,060	10,621	11,947
Change	-	-16.9%	-2.86%	69.46%	-33.87%	12.48%
Enterprise Value (EV) ¹	21,375	20,034	20,365	23,845	18,123	22,637
Change	-	-6.27%	1.65%	17.09%	-24%	24.9%
P/E	52.4x	16.3x	18.1x	8.91x	-35.3x	8.63x
PBR	0.46x	0.36x	0.32x	0.47x	0.3x	0.31x
PEG	-	0x	-1.4x	0x	0x	-0x
Capitalization / Revenue	0.25x	0.18x	0.15x	0.22x	0.14x	0.16x
EV / Revenue	0.45x	0.37x	0.32x	0.32x	0.25x	0.31x
EV / EBITDA	5.76x	5.11x	4.78x	3.97x	4.05x	5.03x
EV / EBIT	24.6x	34.2x	33.9x	9.78x	19.8x	26.9x
EV / FCF	236x	-11.6x	-13.1x	19.9x	38.3x	-8.41x
FCF Yield	0.42%	-8.65%	-7.64%	5.02%	2.61%	-11.9%
Dividend per Share ²	25	30	30	35	48	50
Rate of return	2.03%	2.94%	3.03%	2.09%	4.34%	4.02%
EPS ²	23.45	62.76	54.72	188.1	-31.39	144
Distribution rate	107%	47.8%	54.8%	18.6%	-153%	34.7%
Net sales ¹	47,612	53,767	62,882	74,544	73,511	72,699
EBITDA ¹	3,713	3,922	4,262	6,001	4,476	4,496
EBIT ¹	868	586	601	2,438	914	843
Net income ¹	224	600	524	1,802	-301	1,383
Net Debt ¹	9,635	10,278	10,888	7,785	7,502	10,690
Reference price ²	1,229.00	1,020.00	989.00	1,676.00	1,107.00	1,243.00
Nbr of stocks (in thousands)	9,553	9,565	9,582	9,582	9,595	9,611
Announcement Date	6/24/21 A	6/24/22 A	6/23/23 A	6/26/24 A	6/24/25 A	6/23/26 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.($)
ALPHA CORPORATION	-	-	-	-	73.27M
CUMMINS INC.	19.06x	2.07x	11.38x	1.54%	74.64B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.03x	1.17x	9.04x	2.19%	39.14B
DENSO CORPORATION	11.98x	0.57x	4.95x	3.95%	29.53B
WEICHAI POWER CO., LTD.	12.49x	0.54x	3.88x	4.7%	28.18B
HYUNDAI MOBIS CO.,LTD	7.53x	0.44x	5.66x	2%	23.05B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.08x	2.6x	8.97x	4%	19.38B
MAGNA INTERNATIONAL INC.	10.24x	0.48x	4.71x	3.11%	16.89B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29x	1.16x	12.2x	0.63%	17.52B
GENUINE PARTS COMPANY	19.18x	0.86x	10.49x	3.4%	17.2B
Average	15.73x	1.10x	7.92x	2.84%	26.56B
Weighted average by Cap.	16.09x	1.27x	8.43x	2.62%