|
Market Closed -
Japan Exchange
12:00:00 29/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,396.00 JPY | +1.82% |
|
-4.45% | +83.93% |
| 01/10 | AirTrip Corp. completed the acquisition of an unknown majority stake in PikaPaka Corp. | CI |
| 21/09 | AirTrip Corp.(TSE:6191) dropped from S&P Global BMI Index | CI |
Company Valuation: AirTrip Corp.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 95,286 | 63,121 | 47,531 | 27,249 | 21,950 | 30,840 | - | - |
| Change | - | -33.76% | -24.7% | -42.67% | -19.45% | 40.5% | - | - |
| Enterprise Value (EV) | 96,183 | 61,692 | 40,726 | 21,925 | 14,270 | 30,840 | 30,840 | 30,840 |
| Change | - | -35.86% | -33.98% | -46.16% | -34.92% | 116.12% | 0% | 0% |
| P/E | 39.2x | 33.2x | 31.7x | 13.1x | 12.3x | 30.8x | 23.7x | 17.1x |
| PBR | 13.2x | 6.79x | 3.81x | 1.99x | 1.46x | 2.51x | 2.32x | 2.09x |
| PEG | - | -1.4x | -1.4x | 0.3x | -0.8x | -0.7x | 0.8x | 0.4x |
| Capitalization / Revenue | 5.44x | 4.67x | 2.05x | 1.02x | 0.78x | 0.91x | 0.83x | 0.77x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.91x | 0.83x | 0.77x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 11.4x | 9.64x | 7.71x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 15.4x | 12.3x | 9.35x |
| EV / FCF | - | 0x | 0x | 0x | 0x | 17.1x | 30.8x | 17.1x |
| FCF Yield | - | 3.13% | 7.78% | 5.41% | 14.7% | 5.84% | 3.24% | 5.84% |
| Dividend per Share 2 | 10 | 10 | 10 | 10 | 10 | 10 | 15 | 15 |
| Rate of return | 0.23% | 0.35% | 0.47% | 0.82% | 1.02% | 0.72% | 1.07% | 1.07% |
| EPS 2 | 112.2 | 85.9 | 66.98 | 93.13 | 79.47 | 45.3 | 58.8 | 81.5 |
| Distribution rate | 8.92% | 11.6% | 14.9% | 10.7% | 12.6% | 22.1% | 25.5% | 18.4% |
| Net sales 1 | 17,524 | 13,510 | 23,162 | 26,635 | 28,104 | 34,000 | 37,000 | 40,000 |
| EBITDA 1 | - | 2,949 | 3,071 | 3,061 | 4,667 | 2,700 | 3,200 | 4,000 |
| EBIT 1 | 3,142 | 2,193 | 2,398 | 2,401 | 3,099 | 2,000 | 2,500 | 3,300 |
| Net income 1 | 2,372 | 1,901 | 1,489 | 2,084 | 1,779 | 1,000 | 1,300 | 1,800 |
| Net Debt | 897 | -1,429 | -6,805 | -5,324 | -7,680 | - | - | - |
| Reference price 2 | 4,400.00 | 2,849.00 | 2,125.00 | 1,217.00 | 980.00 | 1,396.00 | 1,396.00 | 1,396.00 |
| Nbr of stocks (in thousands) | 21,656 | 22,155 | 22,368 | 22,390 | 22,398 | 22,092 | - | - |
| Announcement Date | 12/11/21 | 14/11/22 | 14/11/23 | 14/11/24 | 14/11/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.26x | - | - | 0.73% | 19Cr | |
| 14.08x | 3.92x | 10.57x | 1.14% | 11TCr | |
| 26.92x | 5.51x | 19.43x | -.--% | 3.86TCr | |
| 39.01x | 6.6x | 19.83x | 0.53% | 3.28TCr | |
| 14.71x | 1.93x | 7.56x | 0.69% | 3.31TCr | |
| 23.81x | 1.73x | 7.19x | 0.84% | 2.43TCr | |
| 40.99x | 5.92x | 25.44x | -.--% | 2.26TCr | |
| 26.93x | 3.25x | 11.51x | -.--% | 964.01Cr | |
| 27.12x | 2.75x | 10.22x | 5.86% | 541.48Cr | |
| Average | 27.09x | 3.95x | 13.97x | 1.09% | 3.09TCr | |
| Weighted average by Cap. | 22.64x | 4.15x | 13.48x | 0.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6191 Stock
- Valuation AirTrip Corp.
Select your edition
All financial news and data tailored to specific country editions
