|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,743.00 JPY | 0.00% |
|
+4.18% | +0.64% |
| 03/07 | Tranche Update on PIOLAX, Inc.'s Equity Buyback Plan announced on February 12, 2026. | CI |
| 12/05 | PIOLAX, Inc. Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: PIOLAX, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 52,899 | 65,703 | 92,426 | 58,174 | 38,670 | 42,029 | - | - |
| Change | - | 24.2% | 40.67% | -37.06% | -33.53% | 8.69% | - | - |
| Enterprise Value (EV) 1 | 15,263 | 27,143 | 55,445 | 23,109 | 36,900 | 47,032 | 52,794 | 52,574 |
| Change | - | 77.84% | 104.27% | -58.32% | 59.68% | 27.46% | 12.25% | -0.42% |
| P/E | 12.8x | 19.5x | 23x | 45.3x | -1,860x | 35.3x | 31.3x | 22.8x |
| PBR | 0.55x | 0.64x | 0.87x | 0.9x | 0.59x | 0.64x | 0.65x | 0.65x |
| PEG | - | -1.1x | 1.2x | -0.8x | 18x | -0x | 2.5x | 0.6x |
| Capitalization / Revenue | 0.96x | 1.12x | 1.43x | 0.92x | 0.62x | 0.67x | 0.65x | 0.63x |
| EV / Revenue | 0.28x | 0.46x | 0.86x | 0.36x | 0.59x | 0.75x | 0.81x | 0.78x |
| EV / EBITDA | 1.79x | 3.6x | 6.43x | 3.43x | 6.25x | 7.47x | 8.12x | 7.73x |
| EV / EBIT | 2.93x | 6.87x | 11.7x | 9.7x | 25.1x | 29.4x | 30.2x | 26.3x |
| EV / FCF | 5.92x | 25.4x | -267x | 15.1x | -8.1x | 20.4x | -14.2x | 23.2x |
| FCF Yield | 16.9% | 3.93% | -0.38% | 6.61% | -12.4% | 4.89% | -7.03% | 4.32% |
| Dividend per Share 2 | 45 | 100 | 128 | 92 | 92 | 92 | 92 | 92 |
| Rate of return | 2.9% | 5.18% | 4.71% | 3.86% | 5.82% | 5.28% | 5.28% | 5.28% |
| EPS 2 | 121.7 | 99.15 | 117.9 | 52.67 | -0.85 | 49.4 | 55.7 | 76.3 |
| Distribution rate | 37% | 101% | 109% | 175% | -10,824% | 186% | 165% | 121% |
| Net sales 1 | 55,144 | 58,422 | 64,551 | 63,351 | 62,045 | 63,000 | 65,000 | 67,000 |
| EBITDA 1 | 8,507 | 7,535 | 8,627 | 6,735 | 5,906 | 6,300 | 6,500 | 6,800 |
| EBIT 1 | 5,216 | 3,949 | 4,756 | 2,382 | 1,470 | 1,600 | 1,750 | 2,000 |
| Net income 1 | 4,224 | 3,375 | 4,013 | 1,792 | -21 | 1,100 | 1,240 | 1,700 |
| Net Debt 1 | -37,636 | -38,560 | -36,981 | -35,065 | -1,770 | 5,003 | 10,765 | 10,545 |
| Reference price 2 | 1,554.00 | 1,930.00 | 2,715.00 | 2,384.00 | 1,581.00 | 1,743.00 | 1,743.00 | 1,743.00 |
| Nbr of stocks (in thousands) | 34,040 | 34,043 | 34,043 | 24,402 | 24,459 | 24,113 | - | - |
| Announcement Date | 12/05/22 | 12/05/23 | 10/05/24 | 12/05/25 | 12/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.28x | 0.75x | 7.47x | 5.28% | 26Cr | |
| 19.09x | 1.3x | 10.02x | 1.97% | 4.13TCr | |
| 13.66x | 0.73x | 6.12x | 3.34% | 3.71TCr | |
| 15.87x | 0.67x | 4.93x | 3.67% | 3.33TCr | |
| 9.45x | 0.58x | 7.39x | 1.57% | 2.78TCr | |
| 15.4x | 2.78x | 9.73x | 3.88% | 2.23TCr | |
| 11.1x | 0.53x | 5.23x | 2.83% | 1.9TCr | |
| 12.05x | 1.05x | 5.99x | 4.17% | 1.66TCr | |
| 28.13x | 1.12x | 11.67x | 0.58% | 1.62TCr | |
| 12.85x | 1.01x | 6.71x | 1.04% | 1.32TCr | |
| Average | 17.29x | 1.05x | 7.52x | 2.83% | 2.27TCr | |
| Weighted average by Cap. | 15.30x | 1.06x | 7.51x | 2.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5988 Stock
- Valuation PIOLAX, Inc.
Select your edition
All financial news and data tailored to specific country editions
