Valuation Amvis Holdings, Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 28/10/2026 +03			5-day change	1st Jan Change
382.00 ^JPY	-1.80%		-7.51%	-19.41%

09-28	Amvis Holdings, Inc. Announces Establishment of Subsidiary AIZIA, Inc	CI
09-28	Nippon Sangyo Suishin Kiko Ltd. entered into a share purchase agreement to acquire Amvis West, Inc./Amvis Holdings West, Inc. from Amvis Holdings, Inc. for ¥17.4 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	195,163	238,528	255,087	188,435	58,716	37,456	-	-
Change	-	22.22%	6.94%	-26.13%	-68.84%	-36.21%	-	-
Enterprise Value (EV)	196,719	244,619	266,012	211,315	88,034	37,456	37,456	37,456
Change	-	24.35%	8.75%	-20.56%	-58.34%	-57.45%	0%	0%
P/E	71.7x	55.4x	40.4x	25.4x	16x	12.4x	13.4x	11.2x
PBR	12x	11.7x	9.62x	5.67x	1.63x	0.97x	0.9x	0.84x
PEG	-	1x	0.9x	1.4x	-0.3x	-0.7x	-1.83x	0.6x
Capitalization / Revenue	12.7x	10.3x	7.98x	4.44x	1.19x	0.73x	0.68x	0.63x
EV / Revenue	0x	0x	0x	0x	0x	0.73x	0.68x	0.63x
EV / EBITDA	0x	0x	0x	0x	0x	5.21x	5.18x	4.77x
EV / EBIT	0x	0x	0x	0x	0x	8.07x	8.1x	6.86x
EV / FCF	-0x	-0x	-0x	-0x	-0x	10.4x	39.2x	35.5x
FCF Yield	-1.64%	-1.4%	-1.38%	-4.96%	-7.5%	9.61%	2.55%	2.82%
Dividend per Share ²	2.25	3	3	4	4	4	4	4
Rate of return	0.11%	0.12%	0.12%	0.21%	0.66%	1.05%	1.05%	1.05%
EPS ²	28.08	44.03	64.44	75.86	37.52	30.8	28.55	34.1
Distribution rate	8.01%	6.81%	4.66%	5.27%	10.7%	13%	14%	11.7%
Net sales ¹	15,334	23,072	31,985	42,475	49,174	51,601	55,023	59,716
EBITDA ¹	4,315	6,966	9,834	12,480	8,915	7,186	7,226	7,847
EBIT ¹	3,784	6,132	8,630	10,612	6,162	4,639	4,624	5,460
Net income ¹	2,627	4,279	6,310	7,438	3,660	3,012	2,798	3,342
Net Debt	1,556	6,091	10,925	22,880	29,318	-	-	-
Reference price ²	2,012.50	2,440.00	2,603.00	1,926.00	602.00	382.00	382.00	382.00
Nbr of stocks (in thousands)	96,975	97,757	97,997	97,838	97,535	98,053	-	-
Announcement Date	11/11/21 A	11/10/22 A	11/9/23 A	11/7/24 A	11/6/25 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.($)
AMVIS HOLDINGS, INC.	12.63x	-	-	1.03%	242M
CVS HEALTH CORPORATION	13.26x	0.4x	8.43x	2.92%	117B
HCA HEALTHCARE, INC.	14.99x	1.88x	9.38x	0.69%	97.42B
NATERA, INC.	-286.22x	19.97x	-337.69x	-.--%	59.22B
FRESENIUS SE & CO. KGAA	14.02x	1.53x	9.28x	2.52%	29.03B
LABCORP HOLDINGS INC.	23.2x	2.17x	12.44x	0.88%	26.86B
QUEST DIAGNOSTICS INCORPORATED	23.49x	2.62x	13.31x	1.37%	26.69B
TENET HEALTHCARE CORPORATION	7.96x	1.43x	6.5x	-.--%	21.1B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	30.58x	5.46x	22.21x	2.29%	20.61B
IHH HEALTHCARE	30.65x	2.87x	12.91x	1.47%	16.94B
Average	-11.54x	4.26x	-27.03x	1.32%	41.46B
Weighted average by Cap.	-26.45x	4.29x	-39.40x	1.48%