Valuation PIA Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 15/09/2026 pm IST			5-day change	1st Jan Change
2,606.00 ^JPY	-0.42%		-2.98%	-1.92%

13/08	PIA Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
13/08	PIA Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	50,427	49,022	49,362	40,543	50,725	39,994	-	-
Change	-	-2.79%	0.69%	-17.87%	25.11%	-21.16%	-	-
Enterprise Value (EV)	51,106	43,890	34,077	11,861	11,790	39,994	39,994	39,994
Change	-	-14.12%	-22.36%	-65.19%	-0.6%	239.21%	0%	0%
P/E	-44.6x	34.6x	44.1x	25.4x	15.3x	21.9x	19.6x	15.6x
PBR	18x	11.3x	8.9x	5.6x	4.72x	3.32x	2.94x	2.57x
PEG	-	-0x	-2.1x	0.6x	0x	-0.5x	1.7x	0.6x
Capitalization / Revenue	1.95x	1.5x	1.25x	0.89x	0.92x	0.75x	0.71x	0.68x
EV / Revenue	0x	0x	0x	0x	0x	0.75x	0.71x	0.68x
EV / EBITDA	-	-	-	-	0x	6.74x	6.42x	5.8x
EV / EBIT	-0x	0x	0x	0x	0x	13.6x	12.4x	10.3x
EV / FCF	0x	0x	0x	0x	0x	138x	8.2x	9.36x
FCF Yield	20.1%	12.2%	21%	31.9%	20.2%	0.72%	12.2%	10.7%
Dividend per Share ²	-	-	-	-	35	30	40	50
Rate of return	-	-	-	-	1.06%	1.15%	1.53%	1.92%
EPS ²	-74.15	92.77	73.23	104	216.4	119.1	132.9	166.9
Distribution rate	-	-	-	-	16.2%	25.2%	30.1%	30%
Net sales ¹	25,829	32,763	39,587	45,362	55,330	52,993	56,703	59,101
EBITDA ¹	-	-	-	-	6,964	5,938	6,230	6,899
EBIT ¹	-833	820	1,209	2,636	4,311	2,938	3,230	3,899
Net income ¹	-1,122	1,415	1,118	1,591	3,317	1,828	2,040	2,559
Net Debt	679	-5,132	-15,285	-28,682	-38,935	-	-	-
Reference price ²	3,305.00	3,210.00	3,230.00	2,647.00	3,305.00	2,606.00	2,606.00	2,606.00
Nbr of stocks (in thousands)	15,258	15,272	15,282	15,317	15,348	15,347	-	-
Announcement Date	12/05/22	11/05/23	09/05/24	15/05/25	14/05/26	-	-	-

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.($)
PIA CORPORATION	21.97x	-	-	1.15%	26Cr
SPHERE ENTERTAINMENT CO.	-59.61x	3.96x	16.83x	-.--%	529.37Cr
TUI AG	6.81x	0.21x	2.32x	2.11%	389.66Cr
ROUND ONE CORPORATION	16.27x	2.04x	5.63x	1.49%	205Cr
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	27.07x	3.04x	11.12x	-	135.97Cr
COMPAGNIE DES ALPES	7.66x	1.56x	5.19x	6.25%	109.74Cr
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	23.41x	-	-	1.26%	99Cr
Average	6.23x	2.16x	8.22x	2.04%	213.56Cr
Weighted average by Cap.	-12.14x	2.32x	9.53x	1.45%