Valuation Aucnet Inc.

Stocks

Delayed Japan Exchange 08:00:00 03/09/2026 am IST			5-day change	1st Jan Change
1,349.00 ^JPY	-0.07%		-4.66%	+30.28%

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	1,22,623	-	-
Change	-	2.57%	-9.7%	47.74%	42.33%	35.04%	-	-
Enterprise Value (EV) ¹	26,006	27,799	23,611	46,819	67,699	97,820	95,908	93,958
Change	-	6.9%	-15.06%	98.29%	44.6%	44.49%	-1.95%	-2.03%
P/E	12.8x	11.5x	10.4x	14.2x	15.9x	15.1x	13.6x	12.2x
PBR	2.09x	2.13x	1.95x	2.46x	3.57x	4.54x	3.68x	3.17x
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	1.63x	1.53x	1.41x
EV / Revenue	0.71x	0.69x	0.55x	0.84x	1.06x	1.3x	1.19x	1.08x
EV / EBITDA	-	3.78x	-	-	6.49x	7.72x	6.35x	5.49x
EV / EBIT	4.45x	4.21x	3.54x	6.68x	7.11x	7.83x	6.89x	6.52x
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%	5.72%	6.91%	7.77%
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%	6.07%	3.52%	3.78%
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	1,350.00	1,350.00	1,350.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AUCNET INC.	15.73x	1.37x	8.1x	5.84%	80Cr
ALIBABA GROUP HOLDING LIMITED	21.99x	1.54x	10.62x	0.98%	27TCr
SHOPIFY INC.	87.2x	11.42x	61.24x	-.--%	18TCr
PDD HOLDINGS INC.	8.51x	0.97x	4.22x	-.--%	12TCr
MERCADOLIBRE, INC.	51.29x	2.12x	21.82x	-.--%	9.95TCr
MEITUAN	-97.76x	0.71x	28.38x	-.--%	6.03TCr
EBAY INC.	23.66x	4.12x	13.72x	1.17%	4.67TCr
COPART, INC.	20.54x	5.52x	13.38x	-	3.01TCr
RB GLOBAL, INC.	29.57x	3.44x	11.52x	1.56%	1.53TCr
VIPSHOP HOLDINGS LIMITED	4.81x	0.24x	2.95x	4.43%	724.83Cr
Average	16.55x	3.15x	17.60x	1.55%	8.31TCr
Weighted average by Cap.	29.03x	3.92x	23.52x	0.48%