Valuation AMIYA Corporation

Stocks

Delayed Japan Exchange Other stock markets 07:30:50 30/07/2026 +03			5-day change	1st Jan Change
4,410.00 ^JPY	-0.45%		+5.00%	+42.95%

05-13	AMIYA Corporation Provides Consolidated Earnings Guidance for Fiscal Year Ending December 31, 2026	CI
05-13	AMIYA Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,408	15,102	25,529	36,373	-	-
Change	-	60.53%	69.04%	42.48%	-	-
Enterprise Value (EV)	7,897	12,588	21,899	36,373	36,373	36,373
Change	-	59.41%	73.97%	66.1%	0%	0%
P/E	28.7x	39.1x	34x	41.1x	33.1x	24.2x
PBR	5.32x	7.1x	9.28x	10.4x	8.29x	6.51x
PEG	-	2.4x	0.4x	2.2x	1.4x	0.7x
Capitalization / Revenue	2.64x	3.17x	4.3x	4.98x	3.64x	2.84x
EV / Revenue	0x	0x	0x	4.98x	3.64x	2.84x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	28x	22.7x	16.5x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	15.73	22	27	37
Rate of return	-	-	0.51%	0.5%	0.61%	0.84%
EPS ²	40.17	46.69	90.84	107.7	134	182.7
Distribution rate	-	-	17.3%	20.4%	20.1%	20.3%
Net sales ¹	3,559	4,767	5,936	7,300	10,000	12,800
EBITDA	-	-	-	-	-	-
EBIT ¹	363	526	1,051	1,300	1,600	2,200
Net income ¹	325	384	751	900	1,100	1,500
Net Debt	-1,511	-2,514	-3,630	-	-	-
Reference price ²	1,152.00	1,827.50	3,085.00	4,430.00	4,430.00	4,430.00
Nbr of stocks (in thousands)	8,166	8,264	8,275	8,211	-	-
Announcement Date	2/14/24 A	2/13/25 A	2/12/26 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.($)
AMIYA CORPORATION	40.2x	-	-	0.51%	222M
PALO ALTO NETWORKS, INC.	234.6x	22.45x	68.5x	-.--%	256B
CROWDSTRIKE HOLDINGS, INC.	1133.63x	30.28x	101.81x	-.--%	183B
FORTINET, INC.	53.8x	13.47x	37.02x	-.--%	112B
GEN DIGITAL INC.	15.99x	4.31x	8.56x	1.82%	16.54B
RUBRIK, INC.	-59.32x	8.48x	222.46x	-.--%	14.8B
CHECK POINT SOFTWARE TECHNOLOGIES LTD.	17.7x	3.91x	9.49x	-.--%	14.26B
SAILPOINT, INC.	-47.15x	6.6x	33.63x	-.--%	9.01B
SANGFOR TECHNOLOGIES INC.	65.94x	3.98x	56.93x	0.25%	6.52B
VARONIS SYSTEMS, INC.	-38.88x	6.26x	208.71x	-.--%	4.67B
Average	141.65x	11.08x	83.01x	0.26%	61.7B
Weighted average by Cap.	441.90x	21.33x	73.79x	0.05%