Company Valuation: Artra Group Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,728 2,832 1,830 1,928 1,386 1,745
Change - 3.82% -35.39% 5.34% -28.11% 25.93%
Enterprise Value (EV) 1 2,761 3,431 2,501 2,323 1,615 1,666
Change - 24.28% -27.11% -7.13% -30.47% 3.18%
P/E -6.17x -7.89x 914x 35.6x -38.3x 6.76x
PBR 1.99x 1.96x 1.4x 1.33x 0.97x 1.03x
PEG - 0.3x -9x 0x 0x -0x
Capitalization / Revenue 1.12x 0.9x 0.39x 0.43x 0.33x 0.44x
EV / Revenue 1.14x 1.09x 0.54x 0.52x 0.38x 0.42x
EV / EBITDA -11.8x -51.2x 16.8x 12.2x 10.1x 6.77x
EV / EBIT -6.73x -15.4x 834x 45.5x 269x 11.8x
EV / FCF 14.4x -6.64x -17.2x 19.8x 11x 13x
FCF Yield 6.95% -15.1% -5.8% 5.04% 9.08% 7.68%
Dividend per Share 2 3.5 - - - - -
Rate of return 1.14% - - - - -
EPS 2 -49.78 -36.74 0.2047 5.335 -3.521 25.13
Distribution rate -7.03% - - - - -
Net sales 1 2,426 3,158 4,671 4,497 4,234 3,927
EBITDA 1 -233 -67 149 191 160 246
EBIT 1 -410 -223 3 51 6 141
Net income 1 -440 -351 2 53 -36 258
Net Debt 1 33 599 671 395 229 -79
Reference price 2 307.00 290.00 187.00 190.00 135.00 170.00
Nbr of stocks (in thousands) 8,886 9,767 9,787 10,147 10,267 10,267
Announcement Date 3/30/21 A 3/30/22 A 3/30/23 A 3/29/24 A 3/28/25 A 3/26/26 A
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 11.83M
12.69x0.4x8.12x2.99% 115B
16.72x1.98x9.84x0.62% 106B
-208.35x15.08x-233.2x-.--% 46.38B
16.45x1.7x10.28x2.17% 33.01B
27.38x2.39x13.54x0.78% 30.23B
25.06x2.77x14.05x1.28% 28.46B
8.05x1.54x6.69x-.--% 23.32B
29.37x5.25x21.5x2.38% 19.85B
29.92x2.83x12.72x1.48% 16.77B
Average -4.74x 3.77x -15.16x 1.3% 42B
Weighted average by Cap. -7.37x 3.22x -16.50x 1.46%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Artra Group Corporation

Historical PBR trend

Valuation ratios - PBR - Artra Group Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Artra Group Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Artra Group Corporation

  1. Stock Market
  2. Stocks
  3. 6029 Stock
  4. Valuation Artra Group Corporation