Asahi Group Holdings, Ltd. (2502)

Basic

  • Market Cap

    ¥2,782.19B

  • EV

    ¥4,205.48B

  • Shares Out

    506.68M

  • Revenue

    ¥2,684.17B

  • Employees

    29,920

Margins

  • Gross

    36.48%

  • EBITDA

    14.82%

  • Operating

    9.38%

  • Pre-Tax

    8.77%

  • Net

    6.34%

  • FCF

    8.56%

Returns (5Yr Avg)

  • ROA

    3.27%

  • ROE

    9.8%

  • ROCE

    7.64%

  • ROIC

    3.9%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥6,749.23

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥5,297.55

  • Earnings (Dil)

    ¥335.7

  • FCF

    ¥453.49

  • Book Value

    ¥4,741.18

Growth (CAGR)

  • Rev 3Yr

    10.12%

  • Rev 5Yr

    4.62%

  • Rev 10Yr

    7.73%

  • Dil EPS 3Yr

    12.36%

  • Dil EPS 5Yr

    -0.63%

  • Dil EPS 10Yr

    10.17%

  • Rev Fwd 2Yr

    5.3%

  • EBITDA Fwd 2Yr

    8.34%

  • EPS Fwd 2Yr

    12.73%

  • EPS LT Growth Est

    11.07%

Dividends

  • Yield

    —

  • Payout

    33.95%

  • DPS

    ¥114

  • DPS Growth 3Yr

    4.12%

  • DPS Growth 5Yr

    4.84%

  • DPS Growth 10Yr

    12.37%

  • DPS Growth Fwd 2Yr

    9.99%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

2,120,291.0

2,089,048.0

2,027,762.0

2,236,076.0

2,511,108.0

2,684,168.0

Total Revenues % Chg.

1.7%

-1.5%

-2.9%

10.3%

12.3%

8.9%

Cost of Goods Sold, Total

1,303,246.0

1,297,302.0

1,283,150.0

1,383,195.0

1,589,272.0

1,705,039.0

Gross Profit

817,045.0

791,746.0

744,612.0

852,881.0

921,836.0

979,129.0

Selling General & Admin Expenses, Total

539,764.0

523,287.0

515,954.0

567,302.0

608,571.0

643,085.0

Provision for Bad Debts

—

—

—

—

—

—

R&D Expenses

—

—

—

—

—

—

Depreciation & Amortization

55,897.0

55,487.0

60,835.0

67,638.0

69,447.0

69,447.0

Amortization of Goodwill and Intangible Assets

—

—

—

—

—

—

Other Operating Expenses

6,611.0

7,850.0

25,676.0

23,683.0

17,819.0

14,755.0

Other Operating Expenses, Total

602,272.0

586,624.0

602,465.0

658,623.0

695,837.0

727,287.0

Operating Income

214,773.0

205,122.0

142,147.0

194,258.0

225,999.0

251,842.0

Interest Expense, Total

-6,753.0

-7,390.0

-11,164.0

-12,700.0

-12,306.0

-15,974.0

Interest And Investment Income

3,114.0

3,103.0

3,536.0

2,880.0

2,656.0

9,206.0

Net Interest Expenses

-3,639.0

-4,287.0

-7,628.0

-9,820.0

-9,650.0

-6,768.0

Income (Loss) On Equity Invest.

887.0

872.0

285.0

687.0

667.0

1,347.0

Currency Exchange Gains (Loss)

4,557.0

2,369.0

1,863.0

1,515.0

-228.0

-228.0

Other Non Operating Income (Expenses)

609.0

2,541.0

1,831.0

-1,683.0

-520.0

-521.0

EBT, Excl. Unusual Items

217,187.0

206,617.0

138,498.0

184,957.0

216,268.0

245,672.0

Gain (Loss) On Sale Of Investments

542.0

298.0

-2,300.0

—

—

—

Gain (Loss) On Sale Of Assets

-4,149.0

-3,926.0

1,839.0

31,084.0

9,540.0

9,540.0

Asset Writedown

-6,272.0

-5,598.0

-12,637.0

-16,216.0

-19,816.0

-19,816.0

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

207,308.0

197,391.0

125,400.0

199,825.0

205,992.0

235,396.0

Income Tax Expense

56,370.0

56,100.0

32,815.0

46,003.0

54,275.0

63,928.0

Earnings From Continuing Operations

150,938.0

141,291.0

92,585.0

153,822.0

151,717.0

171,468.0

Minority Interest

139.0

916.0

241.0

-322.0

-162.0

-1,347.0

Net Income

151,077.0

142,207.0

92,826.0

153,500.0

151,555.0

170,121.0

Net Income to Common Incl Extra Items

151,077.0

142,207.0

92,826.0

153,500.0

151,555.0

170,121.0

Net Income to Common Excl. Extra Items

151,077.0

142,207.0

92,826.0

153,500.0

151,555.0

170,121.0

Total Shares Outstanding

458.1

458.1

506.7

506.7

506.7

506.7

Weighted Avg. Shares Outstanding

458.1

458.1

472.4

506.7

506.7

506.7

Weighted Avg. Shares Outstanding Dil

458.1

458.1

472.4

506.8

506.8

506.8

EPS

329.8

310.4

196.5

302.9

299.1

335.8

EPS Diluted

329.8

310.4

196.5

302.9

299.1

335.7

EBITDA

323,979.0

318,158.0

265,424.0

329,073.0

366,418.0

397,785.0