	2025	2026	2027	2028	2029
Revenue	3,035,032	3,167,850	3,292,706	3,519,800	3,679,500
Dividend	36.00	37.18	37.56	46.00	50.00
Dividend Yield (in %)	3.33 %	3.44 %	3.48 %	4.26 %	4.63 %
EPS	83.85	101.35	113.02	131.10	144.10
P/E Ratio	12.87	10.65	9.55	8.23	7.49
EBIT	-	217,655	240,590	294,000	320,000
EBITDA	-	-	-	524,000	560,000
Net Profit	-	139,234	-	178,200	195,800
Net Profit Adjusted	137,292	148,302	164,088	-	-
Pre-Tax Profit	-	216,996	240,235	292,100	318,600
Pre-Tax Profit Reported	180,875	211,064	234,622	272,100	298,600
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	89.35	105.82	117.39	124.50	138.00
Gross Income	948,504	997,891	1,048,293	1,147,400	1,212,100
Cash Flow from Investing	-334,805	-226,162	-230,578	-280,000	-250,000
Cash Flow from Operations	307,899	349,654	372,168	394,000	423,700
Cash Flow from Financing	22,926	-55,184	-61,164	-79,600	-114,900
Cash Flow per Share	259.46	272.79	292.54	-	-
Free Cash Flow	-21,352	124,886	141,014	114,000	173,700
Free Cash Flow per Share	126.70	178.90	198.30	83.90	127.80
Book Value per Share	1,399.62	1,474.13	1,547.05	1,584.20	1,678.20
Net Debt	693,260	675,651	622,869	670,200	561,500
Research & Development Exp.	-	-	-	-	-
Capital Expenditure	286,118	231,985	219,088	280,000	250,000
Selling, General & Admin. Exp.	708,332	729,366	751,560	853,400	892,100
Shareholder’s Equity	1,920,336	2,025,567	2,119,601	2,152,700	2,280,500
Total Assets	3,886,836	3,998,438	4,117,951	4,101,500	4,192,000

	Previous Quarter ending 09/30/24	Current Quarter ending 12/31/24	Next Quarter ending 03/31/25	Current Year ending 03/31/25	Next Year ending 03/31/26
Earnings Estimates
No. of Analysts	-	2	2	12	12
Average Estimate	-	23.437 JPY	19.668 JPY	83.849 JPY	101.350 JPY
Year Ago	-	20.000 JPY	-10.647 JPY	31.603 JPY	-
Publish Date	-	-	-	-	-
Revenue Estimates
No. of Analysts	-	4	4	12	12
Average Estimate	-	766,360 JPY	773,269 JPY	3,035,032 JPY	3,167,850 JPY
Year Ago	-	718,222 JPY	720,732 JPY	2,784,878 JPY	-
Publish Date	-	-	-	-	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

Income Statements in Mio. JPY

	2024	2023	2022	2021	2020	2019	2018
Sales	2,784,878.00	2,726,485.00	2,461,317.00	2,106,051.00	2,151,646.00	2,170,403.00	2,042,216.00
Change of sales in %	2.14	10.77	16.87	-2.12	-0.86	6.28	8.46
Gross profit on sales	849,213.00	804,769.00	796,965.00	708,927.00	703,762.00	715,748.00	672,802.00
Gross profit on sales change in %	5.52	0.98	12.42	0.73	-1.67	6.38	10.87
Operating income	140,746.00	128,352.00	202,646.00	171,808.00	177,264.00	209,588.00	198,475.00
Operating income change in %	9.66	-36.66	17.95	-3.08	-15.42	5.60	24.65
Income before tax	28,843.00	-61,906.00	215,121.00	150,906.00	155,934.00	210,397.00	218,333.00
Income before tax change in %	-	-	42.55	-3.22	-25.89	-3.63	38.72
Income after tax	43,806.00	-91,312.00	161,880.00	79,768.00	103,931.00	147,512.00	170,249.00
Income after tax change in %	-	-	102.94	-23.25	-29.54	-13.36	48.04

Balance Sheet in Mio. JPY

	2024	2023	2022	2021	2020	2019	2018
Total liabilities	1,814,106.00	1,758,520.00	1,630,261.00	1,424,407.00	1,414,515.00	1,172,492.00	1,010,921.00
Long-term liabilities per share	648.93	610.62	509.20	519.80	412.24	351.43	302.10
Equity	1,848,625.00	1,696,009.00	1,718,815.00	1,494,535.00	1,383,460.00	1,402,710.00	1,305,214.00
Equity change in %	9.18	-1.57	14.99	7.96	-1.60	7.31	11.82
Balance sheet total	3,662,731.00	3,454,529.00	3,349,076.00	2,918,942.00	2,797,975.00	2,575,202.00	2,316,135.00
Balance sheet total change in %	6.03	3.15	14.74	4.32	8.65	11.19	2.73

Key Data in JPY

	2024	2023	2022	2021	2020	2019	2018
Sales per share	2,009.08	1,965.90	1,774.01	1,517.85	1,549.55	1,554.59	1,462.57
P/E ratio (year end quote, basic EPS)	35.19	-	9.11	22.17	10.22	10.81	11.47
P/E ratio (year end quote, diluted EPS)	35.19	-	9.11	22.17	10.22	10.81	11.47
P/E ratio (year end quote)	35.19	-	9.11	22.17	10.22	10.81	11.47
Dividend yield in %	3.24	3.89	3.20	2.67	4.45	2.98	2.43
Equity ratio in %	50.47	49.10	51.32	51.20	49.45	54.47	56.35
Debt ratio in %	49.53	50.90	48.68	48.80	50.55	45.53	43.65

Asahi Kasei Dividend Calendar

Date	Name	Dividend	*yield	Currency
2024	Asahi Kasei Corp.	36.00	3.24	JPY
2023	Asahi Kasei Corp.	36.00	3.89	JPY
2022	Asahi Kasei Corp.	34.00	3.20	JPY
2021	Asahi Kasei Corp.	34.00	2.67	JPY
2020	Asahi Kasei Corp.	34.00	4.45	JPY
2019	Asahi Kasei Corp.	34.00	2.98	JPY
2018	Asahi Kasei Corp.	34.00	2.43	JPY
2017	Asahi Kasei Corp.	24.00	2.22	JPY
2016	Asahi Kasei Corp.	20.00	2.63	JPY
2015	Asahi Kasei Corp.	19.00	1.65	JPY
2014	Asahi Kasei Corp.	17.00	2.42	JPY
2013	Asahi Kasei Corp.	14.00	2.23	JPY
2012	Asahi Kasei Corp.	14.00	2.74	JPY
2011	Asahi Kasei Corp.	11.00	1.96	JPY
2010	Asahi Kasei Corp.	10.00	1.99	JPY
2009	Asahi Kasei Corp.	10.00	2.82	JPY

*Yield of the Respective Date

Asahi Kasei Calendar

Event	Estimate	Info	Date
Earnings Report	20.000 JPY	Q3 2024 Earnings Release	02/05/2025
Earnings Report	-10.650 JPY	Q4 2024 Earnings Release	05/09/2025
Earnings Report	24.590 JPY	Q1 2025 Earnings Release	08/01/2025
Earnings Report	18.870 JPY	Q2 2025 Earnings Release	11/05/2025

Asahi Kasei Past Events

Event	Actual EPS	Info	Date
Earnings Report	15.330 JPY	Q2 2024 Earnings Release	11/01/2024
Earnings Report	6.920 JPY	Q1 2024 Earnings Release	07/31/2024
Annual General Meeting	-	Annual General Meeting	06/25/2024
Earnings Report	-113.530 JPY	Q4 2023 Earnings Release	05/09/2024
Earnings Report	10.330 JPY	Q3 2023 Earnings Release	02/07/2024
Earnings Report	15.780 JPY	Q2 2023 Earnings Release	11/07/2023
Earnings Report	21.500 JPY	Q1 2023 Earnings Release	08/03/2023
Earnings Report	15.290 JPY	Q4 2022 Earnings Release	05/10/2023
Earnings Report	35.590 JPY	Q3 2022 Earnings Release	02/08/2023
Earnings Report	32.330 JPY	Q2 2022 Earnings Release	11/09/2022
Earnings Report	33.460 JPY	Q1 2022 Earnings Release	08/04/2022
Annual General Meeting	-	Annual General Meeting	06/24/2022
Earnings Report	-0.150 JPY	Q4 2021 Earnings Release	05/13/2022
Earnings Report	23.930 JPY	Q3 2021 Earnings Release	02/09/2022

Asahi Kasei Profile

Asahi Kasei Corp. operates as a holding company which provides monitoring, planning, and strategic management to its subsidiaries and affiliates. Its operations are carried out through the following segments: Materials, Homes, Health Care, and Others. The Materials segment includes caustic soda, chlorine, acrylonitrile, styrene, methyl methacrylate, adipic acid, polyethylene, polystyrene, and other petrochemicals. The Homes segment includes ""Long Life Home"" products and also provides remodeling, real estate, and urban redevelopment. The Health Care segment includes pharmaceuticals and diagnostic reagents. The Others segment includes engineering, employment agency and temporary staffing services. The company was founded on May 21, 1931 and is headquartered in Tokyo, Japan.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

Asahi Kasei Shareholder

Owner	in %
Freefloat	84.52
BlackRock Fund Advisors	3.44
Nippon Life Insurance Co.	3.37
Nomura Asset NEXT FUNDS TOPIX ETF (1306)	2.83
Asahi Kasei Employee Stock Ownership Plan	2.76
Asset Management One Co., Ltd.	2.75
BlackRock Japan Co. Ltd.	2.13
Mizuho Bank Pension Fund	1.59
Sumitomo Mitsui Financial Group, Inc.	1.54
Sumitomo Life Insurance Co.	1.42
Nikko Asset Listed Index TOPIX ETF (1308)	1.36
Meiji Yasuda Life Insurance Co.	1.32
Daiwa Asset iFreeETF TOPIX (Yearly Dividend Type) (1305)	1.29
Vanguard Total International Stock Index Fund	1.24
Tokio Marine Holdings, Inc.	1.18

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.

Asahi Kasei Management

Name	Job
Yutaka Shibata	Auditor
Takuya Magara	Auditor
Hideki Kobori	Chairman
Masatsugu Kawase	Director & Managing Executive Officer
Kazusuke Kuze	Director, EVP, Head-Research & Development
Hiroki Ideguchi	Director, Head-Personnel & General Affairs
Hiroshi Ohshita	Executive Officer & Manager-Human Resources
Koshiro Kudo	Executive President & Representative Director
Fumitoshi Kawabata	Executive VP & Head-Residential Business
Richard A. Packer	Executive Vice President & Head-Health Care Domain
Hideyuki Yamagishi	General Manager-Life Innovation Business
Osamu Matsuzaki	General Manager-Research & Development
Nobuhiro Yamaguchi	Head-Legal Affairs, Public Relations & Compliance
Tsuyoshi Okamoto	Independent Outside Director
Yuko Maeda	Independent Outside Director
Yoshinori Yamashita	Independent Outside Director
Chieko Matsuda	Independent Outside Director
Motomichi Kishino	Manager-Accounting & Finance
Hiroyuki Igarashi	Manager-Planning & Administration
Toshiyasu Horie	Representative Director, Head-Accounting & Finance