Company Valuation: Aplix Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,977 3,097 2,833 4,098 3,110 3,481
Change - -37.78% -8.52% 44.66% -24.11% 11.93%
Enterprise Value (EV) 1 3,870 1,956 1,462 2,439 2,336 2,583
Change - -49.46% -25.25% 66.85% -4.23% 10.57%
P/E 59.3x -29.2x 20.5x 12.2x 20.1x -25.4x
PBR 2.31x 1.51x 1.3x 1.61x 1.21x 1.49x
PEG - 0x -0x 0x -0.4x 0x
Capitalization / Revenue 1.47x 0.88x 0.81x 1.09x 0.84x 1.21x
EV / Revenue 1.14x 0.56x 0.42x 0.65x 0.63x 0.9x
EV / EBITDA 25x 489x 9.62x 6.49x 6.51x 9.82x
EV / EBIT 71.7x -19.2x 29.8x 7.6x 9.94x 20.2x
EV / FCF -15.1x 25.6x 7.05x 6.99x 18.6x 12.3x
FCF Yield -6.62% 3.9% 14.2% 14.3% 5.37% 8.13%
Dividend per Share 2 - - - - 2.5 3.5
Rate of return - - - - 1.74% 2.19%
EPS 2 3.797 -4.792 6.235 15.11 7.17 -6.31
Distribution rate - - - - 34.9% -55.5%
Net sales 1 3,384 3,504 3,501 3,761 3,707 2,873
EBITDA 1 155 4 152 376 359 263
EBIT 1 54 -102 49 321 235 128
Net income 1 84 -106 138 336 157 -137
Net Debt 1 -1,107 -1,141 -1,371 -1,659 -774 -898
Reference price 2 225.00 140.00 128.00 185.00 144.00 160.00
Nbr of stocks (in thousands) 22,121 22,120 22,133 22,153 21,598 21,756
Announcement Date 3/31/21 A 3/31/22 A 3/31/23 A 3/29/24 A 3/31/25 A 3/30/26 A
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 46.28M
20.69x13.21x15.75x-.--% 108B
13.83x3.75x7.84x-.--% 100B
32.42x4.04x12.06x-.--% 44.75B
24.92x5.11x12.36x-.--% 44.39B
15.46x5.6x14.3x0.92% 38.42B
14.69x5.7x11.65x-.--% 14.19B
22.02x2.12x12.23x-.--% 12.44B
26.9x - - 3.61% 10.72B
63.23x3.84x15.71x-.--% 8.2B
Average 26.02x 5.42x 12.74x 0.5% 38.18B
Weighted average by Cap. 21.14x 6.93x 12.33x 0.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 3727 Stock
  4. Valuation Aplix Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!