Loading...
XJPX
3076
Market cap845mUSD
Jul 16, Last price  
2,348.00JPY
1D
-0.89%
1Q
13.76%
Jan 2017
1.03%
IPO
348.95%
Name

Ai Holdings Corp

Chart & Performance

D1W1MN
P/E
7.98
P/S
2.51
EPS
294.35
Div Yield, %
1.92%
Shrs. gr., 5y
—
Rev. gr., 5y
-0.48%
Revenues
49.81b
+7.36%
7,588,000,00023,674,000,00023,308,000,00025,855,000,00026,006,000,00028,156,000,00032,389,000,00036,976,000,00041,333,000,00048,780,000,00050,119,000,00054,560,000,00051,031,000,00043,179,000,00046,219,000,00047,059,000,00046,396,000,00049,812,000,000
Net income
15.68b
+90.23%
996,000,000609,000,000966,000,0002,132,000,0002,254,000,0002,406,000,0002,974,000,0004,043,000,0005,566,000,0005,763,000,0005,995,000,0006,125,000,0005,386,000,0004,620,000,0005,863,000,0007,738,000,0008,243,000,00015,681,000,000
CFO
8.43b
+85.69%
1,287,000,00037,000,0002,601,000,0003,598,000,0004,019,000,0003,803,000,0003,937,000,0004,154,000,0004,503,000,0004,076,000,0006,498,000,0006,846,000,0007,212,000,0005,578,000,0009,372,000,0008,095,000,0004,541,000,0008,432,000,000
Dividend
Jun 27, 202555 JPY/sh
Earnings
Aug 18, 2025

Profile

Ai Holdings Corporation provides security equipment, information equipment, environmental test and measurement equipment, and other office equipment and card equipment. The company offers security system equipment, including surveillance cameras and recorders for various facilities and large-scale projects; card issuing system equipment and CAD for steel frames; cutting machines and label processing systems; and measuring equipment, including data acquisition platform and temperature test equipment. It also involved in the architectural consulting business; IoT promotion business, such as IoT, high-speed communication, digital transformation, and AI automation; and decarbonization system business. Ai Holdings Corporation was founded in 2007 and is based in Tokyo, Japan.
URL
https://www.aiholdings.co.jp/
IPO date
Apr 02, 2007
Employees
1,308
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑06
Income
Revenues
49,812,000
7.36%
46,396,000
-1.41%
Cost of revenue
40,641,000
37,479,000
Unusual Expense (Income)
NOPBT
9,171,000
8,917,000
NOPBT Margin
18.41%
19.22%
Operating Taxes
2,764,000
2,241,000
Tax Rate
30.14%
25.13%
NOPAT
6,407,000
6,676,000
Net income
15,681,000
90.23%
8,243,000
6.53%
Dividends
(4,261,000)
(3,311,000)
Dividend yield
3.79%
3.03%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
(1,141,000)
440,000
Long-term debt
2,016,000
2,328,000
Deferred revenue
1,350,000
Other long-term liabilities
1,894,000
741,000
Net debt
(57,002,000)
(45,174,000)
Cash flow
Cash from operating activities
8,432,000
4,541,000
CAPEX
(1,914,000)
(744,000)
Cash from investing activities
(6,428,000)
(1,314,000)
Cash from financing activities
(4,675,000)
(3,184,000)
FCF
3,260,000
5,165,000
Balance
Cash
36,084,000
38,460,000
Long term investments
21,793,000
9,482,000
Excess cash
55,386,400
45,622,200
Stockholders' equity
76,261,000
126,943,000
Invested Capital
28,237,600
24,296,800
ROIC
24.39%
29.86%
ROCE
10.87%
12.62%
EV
Common stock shares outstanding
47,359
47,360
Price
2,376.00
2.86%
2,310.00
49.03%
Market cap
112,524,984
2.85%
109,401,600
49.04%
EV
56,004,984
128,514,600
EBITDA
10,577,000
9,797,000
EV/EBITDA
5.29
13.12
Interest
7,000
2,000
Interest/NOPBT
0.08%
0.02%