Valuation Asmo Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 27/10/2026 pm IST			5-day change	1st Jan Change
380.00 ^JPY	-0.26%		-1.55%	-2.31%

01/04	Asmo Corporation completed the acquisition of Trust Growth Co., Ltd. from Takashi Nagai.	CI
08/12	Asmo Corporation signed an agreement to acquire Trust Growth Co., Ltd. from Takashi Nagai for ¥1.2 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,244	6,530	5,022	5,103	4,578	5,345
Change	-	-20.79%	-23.09%	1.61%	-10.29%	16.76%
Enterprise Value (EV) ¹	3,692	2,100	51.28	-445	-750.1	266.4
Change	-	-43.11%	-97.56%	-967.68%	-68.57%	135.52%
P/E	20x	19.1x	24.6x	10.9x	32x	11.5x
PBR	1.31x	1.06x	0.8x	0.77x	0.69x	0.77x
PEG	-	-1.4x	-0.6x	0x	-0.5x	0x
Capitalization / Revenue	0.44x	0.35x	0.25x	0.25x	0.22x	0.25x
EV / Revenue	0.2x	0.11x	0x	-0.02x	-0.04x	0.01x
EV / EBITDA	4.84x	3.38x	0.12x	-0.64x	-1.94x	0.38x
EV / EBIT	5.73x	3.98x	0.16x	-0.74x	-2.53x	0.42x
EV / FCF	14.9x	33.3x	0.09x	-0.64x	13.6x	-1.48x
FCF Yield	6.72%	3.01%	1,145%	-155%	7.33%	-67.6%
Dividend per Share ²	10	10	10	10	10	10
Rate of return	1.7%	2.06%	2.68%	2.64%	2.94%	2.52%
EPS ²	29.39	25.37	15.15	34.83	10.62	34.54
Distribution rate	34%	39.4%	66%	28.7%	94.2%	29%
Net sales ¹	18,849	18,841	19,723	20,533	20,529	21,236
EBITDA ¹	763	621	418	694	387	708
EBIT ¹	644	528	330	601	297	640
Net income ¹	412	347	204	469	143	465
Net Debt ¹	-4,552	-4,430	-4,971	-5,548	-5,328	-5,079
Reference price ²	588.00	485.00	373.00	379.00	340.00	397.00
Nbr of stocks (in thousands)	14,021	13,465	13,465	13,464	13,464	13,464
Announcement Date	30/06/21	30/06/22	30/06/23	28/06/24	30/06/25	25/06/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASMO CORPORATION	-	-	-	-	3.26Cr
MCDONALD'S CORPORATION	19.6x	7.71x	13.95x	2.99%	18TCr
STARBUCKS CORPORATION	45.5x	3.59x	23.32x	2.45%	12TCr
COMPASS GROUP PLC	25.7x	1.3x	12.72x	2.16%	5.81TCr
YUM! BRANDS, INC.	16.75x	5.88x	17.46x	2.01%	4.08TCr
CHIPOTLE MEXICAN GRILL, INC.	25.25x	3.16x	17.93x	-.--%	3.6TCr
RESTAURANT BRANDS INTERNATIONAL INC.	16.68x	3.85x	11.99x	3.46%	2.6TCr
DARDEN RESTAURANTS, INC.	18.97x	1.94x	11.69x	3.05%	2.41TCr
YUM CHINA HOLDINGS, INC.	15.47x	1.11x	7.3x	2.61%	1.55TCr
ARAMARK	30.13x	0.94x	12.21x	0.87%	1.43TCr
Average	23.78x	3.28x	14.28x	2.18%	5.09TCr
Weighted average by Cap.	26.41x	4.70x	16.06x	2.44%