Loading…
Employees: 2,648
Size Ai Holdings Corporation (3076.T) is a Japan Information Technology company (Computer Peripherals) with a market value of $885M, the 787th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥2,948 on 6 Nov 2026.
Performance Over six months the shares gained 9.7%, against -19.4% for the median peer and +1.8% for the Japan market (cap-weighted) — 3rd highest of 21 in its peer set.
Growth Revenue grew 28.4% over the last twelve months (peer median +15.8%); the operating margin is 12.7% (peer median 4.1%).
Valuation It trades at 16.9× forward earnings against a peer median of 15.4× (6th most expensive of 12).
Price implies For today's price to make sense, revenue must grow about -7% a year for seven years (Req g). Recent delivered growth is +13%, so the hurdle is -20 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 5.2 points above its cost of capital (6.4% WACC).
Next results Next results expected around 16 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|---|
| Revenue | ¥85.0B | ¥85.0B | ¥66.2B | ¥49.8B | ¥46.4B |
| Revenue growth | — | +28% | +33% | +7% | — |
| Gross profit | ¥33.6B | ¥33.6B | ¥30.3B | ¥24.8B | ¥22.8B |
| EBITDA | ¥13.6B | ¥13.6B | ¥11.3B | ¥11.3B | ¥10.5B |
| Net income | ¥11.9B | ¥11.9B | ¥21.2B | ¥15.7B | ¥8.24B |
| Free cash flow | n/a | ¥9.29B | ¥4.34B | ¥6.52B | ¥3.84B |
| Capital expenditure | n/a | ¥1.93B | ¥3.71B | ¥2.26B | ¥744M |
| Total debt | ¥793M | ¥793M | ¥1.06B | ¥1.22B | ¥1.38B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 3076.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -2.2% | -14.7% | 5th highest of 21 |
| 6-month return | +9.7% | -19.4% | 3rd highest of 21 |
| Distance from 52-week high | -8.4% | -39.8% | 2nd highest of 21 |
| Revenue growth (TTM) | +28.4% | +15.8% | 6th highest of 21 |
| Operating margin | 12.7% | 4.1% | 4th highest of 21 |
| Forward P/E | 16.9× | 15.4× | 6th most expensive of 12 |
| Growth the price implies (Req g, 7 yrs) | -6.9% | 13.8% | 2nd least demanding of 7 |
| Growth delivered (Del g) | +13.0% | +5.8% | 2nd highest of 7 |
| Hurdle (Req g minus delivered) | -19.9 pp | +2.1 pp | least demanding of 7 |
| ROIC minus cost of capital | +5.2 pp | -0.3 pp | 7th highest of 20 |
| EV / EBITDA | 6.3× | 8.7× | 4th cheapest of 10 |
| Net debt / EBITDA | -4.0× | -0.8× | least indebted of 11 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Ai Holdings Corporation 3076.T | Japan | $885M | +10% | +28% | 13% | 16.9× | -6.9% | +13.0% |
| ShunSin Technology 6451.TW | Taiwan | $866M | -53% | +8% | 4% | n/a | n/a | n/a |
| Beijing Certificate Authority 300579.SZ | China | $912M | -15% | -11% | -11% | n/a | 29.0% | -0.4% |
| Mirle Automation 2464.TW | Taiwan | $928M | +19% | -4% | 1% | 56.5× | n/a | n/a |
| Hitevision 002955.SZ | China | $928M | +2% | -2% | 3% | 15.4× | n/a | n/a |
| Plover Bay Technologies 1523.HK | Hong Kong | $959M | -22% | +16% | 42% | 17.7× | 3.8% | +19.9% |
| Shandong New Beiyang Information Technology 002376.SZ | China | $794M | -9% | +21% | 0% | n/a | 23.8% | +3.1% |
| Shenzhen Rapoo Technology 002577.SZ | China | $754M | +4% | +11% | -2% | n/a | n/a | n/a |
| Primax Electronics 4915.TW | Taiwan | $744M | -29% | +9% | 4% | 10.5× | n/a | n/a |
| Chengdu Galaxy Magnets 300127.SZ | China | $1.06B | -30% | +29% | 21% | 39.8× | 25.3% | +7.4% |
| Fujian Furi Electronics 600203.SS | China | $736M | -32% | +35% | 0% | n/a | n/a | n/a |
| Elecom 6750.T | Japan | $1.07B | +14% | +15% | 12% | 12.1× | -9.4% | +4.3% |
| Global Brands Manufacture 6191.TW | Taiwan | $1.09B | -28% | +49% | 8% | 9.2× | n/a | n/a |
| Urovo Technology 300531.SZ | China | $693M | -23% | +33% | 8% | 22.8× | n/a | n/a |
| Muhlbauer Holding AG & Co. KGaA MUB.DE | Germany | $684M | +9% | +2% | 7% | n/a | -4.9% | +11.4% |
| Shenzhen Minde Electronics Technology 300656.SZ | China | $681M | -13% | -14% | -60% | n/a | n/a | n/a |
| Shenzhen Chengtian Weiye Technology Co 300689.SZ | China | $679M | -27% | +19% | 0% | n/a | n/a | n/a |
| TES Touch Embedded Solutions (Xiamen) 003019.SZ | China | $668M | -28% | +24% | 8% | 20.7× | n/a | n/a |
| Hebei Huijin 300368.SZ | China | $667M | -17% | -18% | -124% | n/a | n/a | n/a |
| PC Partner PCT.SI | Singapore | $662M | +4% | +18% | 7% | 7.4× | n/a | n/a |
| Apacer Technology 8271.TW | Taiwan | $655M | -28% | +182% | 31% | 2.1× | n/a | n/a |