Valuation Aucnet Inc.

Stocks

Delayed Japan Exchange 04:31:13 29/10/2026 +03			5-day change	1st Jan Change
1,348.00 ^JPY	-0.22%		-2.18%	+30.18%

08-04	Aucnet Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
08-04	Aucnet Inc. Provides Special Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,621	47,820	43,183	63,799	90,803	122,714	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	35.14%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	102,331	100,815	98,992
Change	-	6.9%	-15.06%	98.29%	44.6%	51.16%	-1.48%	-1.81%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	15.5x	13.8x	12.5x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.58x	3.9x	3.34x
PEG	-	0.5x	1x	1.97x	0.4x	0.5x	1.2x	1.1x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.63x	1.51x	1.4x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.36x	1.24x	1.13x
EV / EBITDA	-	3.78x	-	-	6.49x	8.01x	6.89x	5.95x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	8.35x	7.37x	6.53x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	21.7x	16.6x	14.1x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	4.62%	6.01%	7.07%
Dividend per Share ²	10	12	13.25	19	29	82	46.5	50
Rate of return	2.39%	2.62%	2.9%	2.85%	2.8%	6.07%	3.44%	3.7%
EPS ²	32.64	39.87	43.95	47.11	64.92	87.25	97.65	108.4
Distribution rate	30.6%	30.1%	30.1%	40.3%	44.7%	94%	47.6%	46.1%
Net sales ¹	36,710	40,455	43,303	55,910	64,140	75,155	81,175	87,955
EBITDA ¹	-	7,361	-	-	10,425	12,770	14,640	16,630
EBIT ¹	5,846	6,601	6,663	7,005	9,518	12,255	13,675	15,155
Net income ¹	3,625	4,346	4,368	4,485	5,922	7,925	8,870	9,850
Net Debt ¹	-20,615	-20,021	-19,572	-16,980	-23,104	-20,383	-21,899	-23,722
Reference price ²	419.00	458.50	456.50	667.75	1,035.50	1,351.00	1,351.00	1,351.00
Nbr of stocks (in thousands)	111,266	104,296	94,596	95,543	87,690	90,832	-	-
Announcement Date	2/14/22 A	2/14/23 A	2/14/24 A	2/14/25 A	2/13/26 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.($)
AUCNET INC.	15.51x	1.36x	8.03x	6.06%	778M
ALPHABET INC.	15.57x	7.54x	16.11x	0.27%	3,900B
META PLATFORMS, INC.	21.27x	6.23x	11.16x	0.34%	1,585B
MASTERCARD, INC.	31.18x	14.59x	23.07x	0.57%	534B
TENCENT HOLDINGS LIMITED	13.28x	3.53x	8.17x	1.53%	442B
NETFLIX, INC.	17.45x	5.16x	15.46x	-.--%	257B
ALIBABA GROUP HOLDING LIMITED	18.93x	1.38x	9.32x	1.09%	249B
SHOPIFY INC.	102.45x	13.59x	73.03x	-.--%	213B
UBER TECHNOLOGIES, INC.	20.72x	2.36x	12x	-.--%	134B
SPOTIFY TECHNOLOGY S.A.	42.2x	4.89x	32.28x	-.--%	114B
Average	29.85x	6.06x	20.86x	0.99%	742.97B
Weighted average by Cap.	20.94x	7.28x	16.64x	0.39%