Company Valuation: Ai Robotics Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026 2027 2028
Market Cap 1 47,646 45,690 - -
Change - -4.11% - -
Enterprise Value (EV) 45,395 45,690 45,690 45,690
Change - 0.65% 0% 0%
P/E 25.1x 27.6x 9.11x 6.64x
PBR 14.4x 12.9x - -
PEG - 0.8x 0.2x 0.2x
Capitalization / Revenue 3.35x 2.65x 1.06x 0.77x
EV / Revenue 0x 1.66x 1.06x 0.77x
EV / EBITDA - - - -
EV / EBIT 0x 9.82x 6.53x 4.76x
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 2 816.00 704.00 704.00 704.00
Nbr of stocks (in thousands) 58,390 64,900 - -
Announcement Date 14/05/25 13/05/26 - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.14x1.44x6.48x4.25% 2.64TCr
8.63x1.01x5.44x4.58% 2.17TCr
12.14x5.33x9.45x7.24% 1.09TCr
14.83x - - 3.49% 485.06Cr
16.1x0.56x5.51x1.5% 431.52Cr
8.88x0.64x3.87x5.27% 411.16Cr
Average 12.29x 1.80x 6.15x 4.39% 1.21TCr
Weighted average by Cap. 11.68x 1.83x 6.40x 4.65%

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. 247A Stock
  4. 85A Stock
  5. Valuation Ai Robotics Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!