Valuation AXELL Corporation

Stocks

Delayed Japan Exchange Other stock markets 05:14:21 18/06/2026 +03			5-day change	1st Jan Change
1,157.00 ^JPY	-0.09%		+2.30%	-4.22%

14/08/25	Tranche Update on AXELL Corporation's Equity Buyback Plan announced on June 16, 2025.	CI
13/08/25	AXELL Corporation's Equity Buyback announced on June 16, 2025, has closed with 225,000 shares, representing 2.06% for ¥226.22 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,126	10,646	11,513	19,466	21,294	11,948
Change	-	49.39%	8.15%	69.07%	9.4%	-43.89%
Enterprise Value (EV) ¹	-944.5	2,733	2,416	8,757	11,478	5,348
Change	-	389.39%	-11.59%	262.37%	31.08%	-53.41%
P/E	15.2x	16.3x	13.3x	14.4x	12.1x	12.2x
PBR	0.73x	1.06x	1.09x	1.68x	1.67x	0.93x
PEG	-	0.4x	0.4x	0.3x	0.4x	-0.3x
Capitalization / Revenue	0.77x	1.18x	1.08x	1.34x	1.21x	0.78x
EV / Revenue	-0.1x	0.3x	0.23x	0.6x	0.65x	0.35x
EV / EBITDA	-1.91x	4.59x	2.74x	5.25x	4.57x	3.43x
EV / EBIT	-2.4x	5.09x	2.88x	5.42x	4.73x	3.66x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	21	31	40	62	81	45
Rate of return	3.3%	3.14%	3.76%	3.46%	4.16%	4.13%
EPS ²	41.83	60.58	79.99	124.4	161.5	89.12
Distribution rate	50.2%	51.2%	50%	49.8%	50.2%	50.5%
Net sales ¹	9,265	8,999	10,666	14,474	17,570	15,244
EBITDA ¹	495	596	883	1,668	2,510	1,561
EBIT ¹	394	537	839	1,615	2,427	1,462
Net income ¹	468	670	865	1,353	1,771	978
Net Debt ¹	-8,071	-7,913	-9,097	-10,709	-9,816	-6,600
Reference price ²	637.00	986.00	1,064.00	1,791.00	1,949.00	1,090.00
Nbr of stocks (in thousands)	11,188	10,797	10,821	10,869	10,926	10,962
Announcement Date	7/1/20 A	6/30/21 A	6/24/22 A	6/23/23 A	6/21/24 A	6/18/25 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.($)
AXELL CORPORATION	-	-	-	-	76.12M
MEDIATEK INC.	68.52x	10.91x	55.26x	1.16%	231B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	73.07x	9.08x	17.43x	-.--%	95.3B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	65.66x	-	-	0.16%	67.16B
ELITE MATERIAL CO., LTD.	55.51x	10.95x	41.36x	0.87%	58.17B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	35.68x	10.43x	28.13x	1.18%	51.66B
UNIMICRON TECHNOLOGY CORP.	68.56x	8.54x	33.77x	0.65%	49.4B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8097.33x	77.05x	2422.55x	-	43.13B
SHENNAN CIRCUITS CO., LTD.	53.89x	8.94x	36.7x	0.83%	40.7B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	42.62x	9.48x	33.58x	0.53%	40.04B
Average	951.20x	18.17x	333.60x	0.67%	67.64B
Weighted average by Cap.	574.88x	14.85x	208.93x	0.75%