Valuation Aucnet Inc. OTC Markets

Stocks

Market Closed - OTC Markets 01:28:43 13/05/2026 am IST			5-day change	1st Jan Change
7.640 ^USD	-1.67%		-.--%	-40.08%

04/08	Aucnet Inc. Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
04/08	Aucnet Inc. Provides Special Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,621	47,820	43,183	63,799	90,803	1,22,987	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	35.44%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	98,184	96,272	94,322
Change	-	6.9%	-15.06%	98.29%	44.6%	45.03%	-1.95%	-2.03%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	15.2x	13.6x	12.3x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.56x	3.69x	3.18x
PEG	-	0.5x	1x	1.97x	0.4x	0.4x	1.2x	1.1x
Capitalization / Revenue	1.27x	1.18x	1x	1.14x	1.42x	1.64x	1.53x	1.41x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.31x	1.2x	1.08x
EV / EBITDA	-	3.78x	-	-	6.49x	7.75x	6.38x	5.51x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	7.85x	6.92x	6.55x
EV / FCF	-	7.18x	5.36x	13.6x	5.5x	17.5x	14.5x	12.9x
FCF Yield	-	13.9%	18.7%	7.33%	18.2%	5.7%	6.89%	7.74%
Dividend per Share ²	10	12	13.25	19	29	82	47.5	51
Rate of return	2.39%	2.62%	2.9%	2.85%	2.8%	6.06%	3.51%	3.77%
EPS ²	32.64	39.87	43.95	47.11	64.92	89.2	99.5	110.4
Distribution rate	30.6%	30.1%	30.1%	40.3%	44.7%	91.9%	47.7%	46.2%
Net sales ¹	36,710	40,455	43,303	55,910	64,140	75,000	80,310	87,060
EBITDA ¹	-	7,361	-	-	10,425	12,670	15,100	17,130
EBIT ¹	5,846	6,601	6,663	7,005	9,518	12,500	13,910	14,410
Net income ¹	3,625	4,346	4,368	4,485	5,922	8,100	9,030	10,025
Net Debt ¹	-20,615	-20,021	-19,572	-16,980	-23,104	-24,803	-26,715	-28,665
Reference price ²	419.00	458.50	456.50	667.75	1,035.50	1,354.00	1,354.00	1,354.00
Nbr of stocks (in thousands)	1,11,266	1,04,296	94,596	95,543	87,690	90,832	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	13/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALIBABA GROUP HOLDING LIMITED	22.01x	1.56x	10.73x	0.98%	27TCr
SHOPIFY INC.	90.49x	11.86x	63.63x	-.--%	19TCr
PDD HOLDINGS INC.	8.4x	0.95x	4.13x	-.--%	12TCr
MERCADOLIBRE, INC.	51.67x	2.14x	22.01x	-.--%	10TCr
MEITUAN	-100.74x	0.78x	30.19x	-.--%	6.43TCr
EBAY INC.	23.3x	4.07x	13.53x	1.19%	4.6TCr
COPART, INC.	21.32x	5.76x	13.97x	-	3.12TCr
RB GLOBAL, INC.	29.86x	3.47x	11.62x	1.54%	1.55TCr
VIPSHOP HOLDINGS LIMITED	4.84x	0.25x	2.98x	4.4%	730.36Cr
Average	16.79x	3.43x	19.20x	1.01%	9.36TCr
Weighted average by Cap.	29.49x	4.08x	24.59x	0.47%