Valuation Ai Robotics Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 02/07/2026 pm IST			5-day change	1st Jan Change
804.00 ^JPY	+4.01%		+10.59%	-47.59%

16/06	French startup bets on non-humanoid design in crowded AI robot race	RE
22/05	Kawasaki Heavy Partners with Nvidia for Physical AI Robotics; Shares Surge 9%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028
Market Cap ¹	47,646	52,180	-	-
Change	-	9.51%	-	-
Enterprise Value (EV)	45,395	52,180	52,180	52,180
Change	-	14.94%	0%	0%
P/E	25.1x	27.6x	10.4x	7.58x
PBR	14.4x	12.9x	-	-
PEG	-	0.8x	0.2x	0.2x
Capitalization / Revenue	3.35x	2.65x	1.21x	0.88x
EV / Revenue	0x	1.89x	1.21x	0.88x
EV / EBITDA	-	-	-	-
EV / EBIT	0x	11.2x	7.45x	5.44x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	32.47	43.43	77.3	106.1
Distribution rate	-	-	-	-
Net sales ¹	14,206	29,359	43,000	59,000
EBITDA	-	-	-	-
EBIT ¹	2,480	3,802	7,000	9,600
Net income ¹	1,703	2,654	4,880	6,700
Net Debt	-2,251	-	-	-
Reference price ²	816.00	804.00	804.00	804.00
Nbr of stocks (in thousands)	58,390	64,900	-	-
Announcement Date	14/05/25	13/05/26	-	-

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.($)
AI ROBOTICS INC.	15.58x	-	-	-	31Cr
PROCTER & GAMBLE COMPANY	21.78x	4.22x	15.43x	2.89%	34TCr
UNILEVER PLC	17.56x	2.68x	11.87x	3.56%	13TCr
COLGATE-PALMOLIVE COMPANY	25.14x	3.77x	15.86x	2.26%	7.42TCr
HINDUSTAN UNILEVER LIMITED	45.39x	7.27x	31.59x	2.08%	5.39TCr
KENVUE INC.	20.28x	2.85x	11.8x	4.39%	3.71TCr
ESTEE LAUDER	79.92x	2.41x	14.65x	1.71%	2.98TCr
ESSITY AB	15.39x	1.53x	8.63x	3.35%	1.91TCr
BEIERSDORF	17.7x	1.27x	7.58x	1.33%	1.9TCr
KAO CORPORATION	21.06x	1.51x	9.64x	2.45%	1.77TCr
Average	27.98x	3.06x	14.12x	2.67%	7.26TCr
Weighted average by Cap.	25.13x	3.76x	15.29x	2.88%