Valuation Amano Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 18/09/2026 +03			5-day change	1st Jan Change
3,871.00 ^JPY	-1.07%		-0.90%	-8.10%

09-21	Amano Corporation(TSE:6436) dropped from FTSE All-World Index	CI
04-27	Amano Corporation Provides Consolidated and Non-Consolidated Earnings Guidance for the First Half and Full Year of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	162,320	181,890	277,660	283,857	261,668	268,151	-	-
Change	-	12.06%	52.65%	2.23%	-7.82%	2.48%	-	-
Enterprise Value (EV) ¹	107,735	128,341	226,215	232,718	215,562	223,371	226,291	228,451
Change	-	19.13%	76.26%	2.87%	-7.37%	3.62%	1.31%	0.95%
P/E	16.7x	16.2x	21.2x	15.9x	13.2x	15.3x	14x	13x
PBR	1.41x	1.51x	2.18x	2.09x	1.89x	1.86x	1.79x	1.71x
PEG	-	0.9x	1.2x	0.4x	0.9x	-1.3x	1.47x	1.67x
Capitalization / Revenue	1.37x	1.37x	1.82x	1.62x	1.48x	1.46x	1.39x	1.33x
EV / Revenue	0.91x	0.97x	1.48x	1.33x	1.22x	1.21x	1.17x	1.13x
EV / EBITDA	5.05x	5.11x	7.51x	6.74x	6.4x	6.21x	5.95x	5.71x
EV / EBIT	8.36x	8.13x	11.6x	10.1x	9.56x	9.09x	8.8x	8.25x
EV / FCF	8.09x	11.1x	23.1x	19.3x	19.2x	12.5x	12.9x	12.2x
FCF Yield	12.4%	9.02%	4.33%	5.18%	5.21%	8.01%	7.75%	8.19%
Dividend per Share ²	95	110	135	175	180	180	185	197.5
Rate of return	4.32%	4.41%	3.49%	4.39%	4.76%	4.65%	4.78%	5.1%
EPS ²	131.5	154.4	182.5	249.9	286.3	252.2	276.3	297.8
Distribution rate	72.2%	71.2%	74%	70%	62.9%	71.4%	67%	66.3%
Net sales ¹	118,429	132,810	152,864	175,423	176,467	184,170	193,165	202,000
EBITDA ¹	21,314	25,115	30,116	34,529	33,665	35,955	38,017	40,010
EBIT ¹	12,893	15,787	19,567	23,040	22,551	24,565	25,720	27,683
Net income ¹	9,733	11,288	13,141	17,828	20,146	17,438	18,973	20,318
Net Debt ¹	-54,585	-53,549	-51,445	-51,139	-46,106	-44,780	-41,860	-39,700
Reference price ²	2,197.00	2,495.00	3,872.00	3,982.00	3,778.00	3,871.00	3,871.00	3,871.00
Nbr of stocks (in thousands)	73,883	72,902	71,710	71,285	69,261	69,272	-	-
Announcement Date	4/26/22 A	4/26/23 A	4/25/24 A	4/24/25 A	4/27/26 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.($)
AMANO CORPORATION	15.35x	1.21x	6.21x	4.65%	1.7B
MIDWICH GROUP PLC	12.34x	0.21x	5.13x	3.53%	204M
Average	13.85x	0.71x	5.67x	4.09%	953.4M
Weighted average by Cap.	15.03x	1.11x	6.10x	4.53%