Aeria (TSE:3758) Debt-to-EBITDA : 7.49 (As of Dec. 2025) — 116% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3758 Aeria Inc TSE:3758
47 GF Score
Price 円247.00
GF Value 円252.29
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Aeria Debt-to-EBITDA?

Aeria TSE:3758 -0.40% 47 Debt-to-EBITDA is 7.49 as of Dec. 2025, which is 116% above its 10-year median of 3.47. GuruFocus rates TSE:3758 with a GF Score™ of 47/100 and a GF Value™ of 円252.29 (Fairly Valued). The stock has 6 warning signs investors should review. Among 300 Interactive Media companies, Aeria ranks worse than 92.33% on this metric.

Debt-to-EBITDA measures a company's ability to pay off its debt.

Aeria's Short-Term Debt & Capital Lease Obligation for the quarter that ended in Dec. 2025 was 円4,909 Mil. Aeria's Long-Term Debt & Capital Lease Obligation for the quarter that ended in Dec. 2025 was 円2,675 Mil. Aeria's annualized EBITDA for the quarter that ended in Dec. 2025 was 円1,012 Mil. Aeria's annualized Debt-to-EBITDA for the quarter that ended in Dec. 2025 was 7.49.

A high Debt-to-EBITDA ratio generally means that a company may spend more time to paying off its debt. According to Joel Tillinghast's BIG MONEY THINKS SMALL: Biases, Blind Spots, and Smarter Investing, a ratio of Debt-to-EBITDA exceeding four is usually considered scary unless tangible assets cover the debt.

The historical rank and industry rank for Aeria's Debt-to-EBITDA or its related term are showing as below:

TSE:3758' s Debt-to-EBITDA Range Over the Past 10 Years
Min: -124.1   Med: 3.47   Max: 9.54
Current: 9.54

During the past 13 years, the highest Debt-to-EBITDA Ratio of Aeria was 9.54. The lowest was -124.10. And the median was 3.47.

TSE:3758's Debt-to-EBITDA is ranked worse than
92.33% of 300 companies
in the Interactive Media industry
Industry Median: 0.62 vs TSE:3758: 9.54

Aeria  (TSE:3758) Debt-to-EBITDA Explanation

In the calculation of Debt-to-EBITDA, we use the total of Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation divided by EBITDA. In some calculations, Total Liabilities is used to for calculation.


Be Aware

A high Debt-to-EBITDA ratio generally means that a company may spend more time to paying off its debt.

According to Joel Tillinghast's BIG MONEY THINKS SMALL: Biases, Blind Spots, and Smarter Investing, a ratio of Debt-to-EBITDA exceeding four is usually considered scary unless tangible assets cover the debt.


Aeria Debt-to-EBITDA Related Terms


Aeria Debt-to-EBITDA Historical Data

* Premium members only.

The historical data trend for Aeria's Debt-to-EBITDA can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Aeria Debt-to-EBITDA Chart

Aeria Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Debt-to-EBITDA
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.96 5.53 6.75 -124.10 9.15

Aeria Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Debt-to-EBITDA Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 6.77 9.66 21.05 7.49 7.46

TSE:3758 vs NTES, EA, TTWO: Debt-to-EBITDA Comparison

For the Electronic Gaming & Multimedia subindustry, Aeria's Debt-to-EBITDA, along with its competitors' market caps and Debt-to-EBITDA data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Aeria Debt-to-EBITDA vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Aeria's Debt-to-EBITDA distribution charts can be found below:

* The bar in red indicates where Aeria's Debt-to-EBITDA falls into.


TSE:3758
47GF Score
Aeria Inc TSE:3758
Debt-to-EBITDA is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aeria Debt-to-EBITDA Calculation

Debt-to-EBITDA measures a company's ability to pay off its debt.

Aeria's Debt-to-EBITDA for the fiscal year that ended in Dec. 2025 is calculated as

Debt-to-EBITDA=Total Debt / EBITDA
=(Short-Term Debt & Capital Lease Obligation + Long-Term Debt & Capital Lease Obligation) / EBITDA
=(4909 + 2675) / 829
=9.15

Aeria's annualized Debt-to-EBITDA for the quarter that ended in Dec. 2025 is calculated as

Debt-to-EBITDA=Total Debt / EBITDA
=(Short-Term Debt & Capital Lease Obligation + Long-Term Debt & Capital Lease Obligation) / EBITDA
=(4909 + 2675) / 1012
=7.49

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

In the calculation of annual Debt-to-EBITDA, the EBITDA of the last fiscal year is used. In calculating the annualized quarterly data, the EBITDA data used here is four times the quarterly (Dec. 2025) EBITDA data.

Frequently Asked Questions Learn more about Debt-to-EBITDA →
What does a Debt-to-EBITDA of 7.49 mean?
Aeria (TSE:3758) has a Debt-to-EBITDA of 7.49 as of Dec. 2025. Debt-to-EBITDA ratio represents the ratio of total debt to total earnings before interest, taxes, depreciation and amortization. View historical data on Aeria. This is 116% above median its historical median of 3.47. According to the industry distribution chart, Aeria ranks #277 out of 300 companies in the Interactive Media industry, placing it in the top 92.3%.
Is Aeria's Debt-to-EBITDA too high?
Aeria's current Debt-to-EBITDA of 7.49 is 116% above median its 10-year median of 3.47. The Interactive Media industry median Debt-to-EBITDA is 0.62. Aeria's value of 7.49 is 1108.1% above this industry median. Based on the distribution chart, Aeria ranks #277 out of 300 companies in the Interactive Media industry, which is in the bottom quartile relative to peers. Overall, Aeria has a GF Score™ of 47/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Aeria's Debt-to-EBITDA compare to NTES and EA?
According to the Interactive Media industry distribution chart, Aeria ranks #277 out of 300 companies for Debt-to-EBITDA. This places Aeria in the lower half of its industry. The industry median Debt-to-EBITDA is 0.62. Aeria's value of 7.49 is 1108.1% above this benchmark. While the company's 10-year median is 3.47 vs. the industry median of 0.62, Aeria has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Debt-to-EBITDA for an Interactive Media company?
The median Debt-to-EBITDA among Interactive Media companies is 0.62, based on 300 companies in the industry. Companies in the top quartile (top 25%) have a Debt-to-EBITDA significantly above this median, while those in the bottom quartile fall well below. However, Debt-to-EBITDA should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Aeria's current Debt-to-EBITDA of 7.49 is 1108.1% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Debt-to-EBITDA mean?
A high Debt-to-EBITDA can signal that a stock is expensive relative to its fundamentals. Debt-to-EBITDA ratio represents the ratio of total debt to total earnings before interest, taxes, depreciation and amortization. View historical data on Aeria. For the Interactive Media industry, the median Debt-to-EBITDA is 0.62 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Aeria's current Debt-to-EBITDA is 7.49, which is 116% above median its own 10-year median of 3.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aeria stock overvalued right now?
Based on GuruFocus' analysis, Aeria (TSE:3758) is currently considered Fairly Valued. The stock's GF Value™ is 円252.29, compared to a current price of 円247.00 — trading 2.1% below its estimated fair value. The current Debt-to-EBITDA is 7.49, which is 116% above median its 10-year median of 3.47 and 1108.1% above the Interactive Media industry median of 0.62. Aeria's overall GF Score™ is 47/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Debt-to-EBITDA calculated?
Debt-to-EBITDA is calculated from a company's financial statements. For Aeria (TSE:3758), the current Debt-to-EBITDA is 7.49 as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Aeria (TSE:3758) Overvalued in 2026?

Based on GuruFocus' analysis, Aeria stock appears to be undervalued. The current stock price of 円247.00 is trading 2.1% below its estimated GF Value™ of 円252.29. GuruFocus considers Aeria to be Fairly Valued.

Key valuation signals for TSE:3758:

  • Debt-to-EBITDA: 7.49 (116% above median its 10-year median of 3.47)
  • GF Value™: 円252.29 vs. price of 円247.00 (2.1% below fair value)
  • GF Score™: 47/100 with 6 warning signs
  • Industry Position: 1108.1% above the Interactive Media median (#277 of 300)

No single metric tells the full story. See the TSE:3758 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Aeria Business Description

Address 3-7-13 Akasaka, Minato-ku, Akasaka HM Building 4th Floor, Tokyo, JPN, 107-0052
Aeria Inc is a Japanese company engaged in the free-to-play online gaming business. The company also provides integrated solutions that enable the delivery of content to users. The company operates in three segments: IT Service Business, Content Business, and Asset Management Business. The IT service business includes an affiliate platform business specializing in online electronic publishing and the Data Services Business. Content business: Development, distribution, and operation of smartphone content, etc. Sales of drama CDs, voice CDs, merchandise, etc. Asset Management Business: Real estate business, rental management business, planning, operation, management and management of accommodation facilities, and this includes consulting services related to these matters, etc.
47GF Score

Get the complete analysis for TSE:3758

Debt-to-EBITDA is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円247.00
Price
円252.29
GF Value