Valuation AMIYA Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 30/10/2026 pm IST			5-day change	1st Jan Change
6,240.00 ^JPY	-3.41%		-1.58%	+102.27%

21/09	AMIYA Corporation(TSE:4258) added to S&P Global BMI Index	CI
31/08	AMIYA Corporation signed a Share Transfer Agreement to acquire 2.41% stake in Cybersolutions Inc. for approximately ¥420 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,408	15,102	25,529	51,378	-	-
Change	-	60.53%	69.04%	101.26%	-	-
Enterprise Value (EV)	7,897	12,588	21,899	51,378	51,378	51,378
Change	-	59.41%	73.97%	134.62%	0%	0%
P/E	28.7x	39.1x	34x	60x	47.3x	34.7x
PBR	5.32x	7.1x	9.28x	14.7x	11.8x	9.27x
PEG	-	2.4x	0.4x	3.2x	1.8x	1x
Capitalization / Revenue	2.64x	3.17x	4.3x	6.99x	5.14x	4.01x
EV / Revenue	0x	0x	0x	6.99x	5.14x	4.01x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	39.5x	32.1x	23.4x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	15.73	20	27	37
Rate of return	-	-	0.51%	0.31%	0.42%	0.57%
EPS ²	40.17	46.69	90.84	107.7	136.6	186.3
Distribution rate	-	-	17.3%	18.6%	19.8%	19.9%
Net sales ¹	3,559	4,767	5,936	7,350	10,000	12,800
EBITDA	-	-	-	-	-	-
EBIT ¹	363	526	1,051	1,300	1,600	2,200
Net income ¹	325	384	751	900	1,100	1,500
Net Debt	-1,511	-2,514	-3,630	-	-	-
Reference price ²	1,152.00	1,827.50	3,085.00	6,460.00	6,460.00	6,460.00
Nbr of stocks (in thousands)	8,166	8,264	8,275	8,234	-	-
Announcement Date	14/02/24	13/02/25	12/02/26	-	-	-

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.($)
AMIYA CORPORATION	59.98x	-	-	0.31%	34Cr
MICROSOFT CORPORATION	26.66x	9.93x	16.07x	0.73%	3,93700Cr
PALANTIR TECHNOLOGIES INC.	126.4x	55.99x	91.27x	-.--%	47TCr
ORACLE CORPORATION	20.92x	5.96x	10.36x	1.43%	42TCr
PALO ALTO NETWORKS, INC.	241.46x	21.55x	63.1x	-.--%	31TCr
CROWDSTRIKE HOLDINGS, INC.	2611.5x	43.74x	143.09x	-.--%	27TCr
SAP SE	28.9x	5.91x	18.36x	1.29%	27TCr
SERVICENOW, INC.	74.96x	6.92x	18.48x	-.--%	11TCr
FORTINET, INC.	43.13x	11.92x	30.6x	-.--%	10TCr
DATADOG, INC.	486.47x	20.33x	80.41x	-.--%	9.55TCr
Average	372.04x	20.25x	52.42x	0.38%	59.92TCr
Weighted average by Cap.	169.50x	15.36x	31.14x	0.64%