A D Works Group Co (TSE:2982) EBITDA per Share: 円90.53 (TTM As of Dec. 2025)

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:2982 A D Works Group Co Ltd TSE:2982
51 GF Score
Price 円406.00
GF Value 円438.92
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is A D Works Group Co EBITDA per Share?

A D Works Group Co TSE:2982 -2.87% 51 EBITDA per Share is 円90.53 as of Dec. 2025. GuruFocus rates TSE:2982 with a GF Score™ of 51/100 and a GF Value™ of 円438.92 (Fairly Valued). The stock has 4 warning signs investors should review. Among 1,377 Real Estate companies, A D Works Group Co ranks better than 92.52% on this metric.

A D Works Group Co's EBITDA per Share for the three months ended in Dec. 2025 was 円0.00. Its EBITDA per Share for the trailing twelve months (TTM) ended in Dec. 2025 was 円90.53.

During the past 12 months, the average EBITDA per Share Growth Rate of A D Works Group Co was 81.60% per year. During the past 3 years, the average EBITDA per Share Growth Rate was 60.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the EBITDA per Share growth rate using EBITDA per Share data.

The historical rank and industry rank for A D Works Group Co's EBITDA per Share or its related term are showing as below:

TSE:2982' s 3-Year EBITDA Growth Rate Range Over the Past 10 Years
Min: 40.8   Med: 50.4   Max: 60
Current: 60

During the past 5 years, the highest 3-Year average EBITDA per Share Growth Rate of A D Works Group Co was 60.00% per year. The lowest was 40.80% per year. And the median was 50.40% per year.

TSE:2982's 3-Year EBITDA Growth Rate is ranked better than
92.52% of 1377 companies
in the Real Estate industry
Industry Median: 5.8 vs TSE:2982: 60.00

A D Works Group Co's EBITDA for the three months ended in Dec. 2025 was 円0 Mil.

During the past 12 months, the average EBITDA Growth Rate of A D Works Group Co was 83.30% per year. During the past 3 years, the average EBITDA Growth Rate was 62.90% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the EBITDA Growth Rate using EBITDA data.

During the past 5 years, the highest 3-Year average EBITDA Growth Rate of A D Works Group Co was 62.90% per year. The lowest was 46.30% per year. And the median was 54.60% per year.


A D Works Group Co  (TSE:2982) EBITDA per Share Explanation

EBITDA is a cash flow measure that ignores changes in working capital. EBITDA minus Depreciation, and Amortization (DA) equals EBIT. EBIT is profit before interest and taxes. Of course, Interest and taxes need to be paid.

While depreciation and amortization expenses do not need to be paid in cash, assets - especially tangible assets - do need to be replaced over time. EBITDA is not a measure of profit in any sense. EBITDA is a measure of cash generation by a business where the uses of that cash may be more or less discretionary depending on the nature of the business.

The EBITDA of a TV station is largely discretionary. Owners may use much of the EBITDA generated by a TV station as they see fit. The EBITDA of a railroad is largely non-discretionary. Owners must use much of the EBITDA generated by a railroad to replace the physical assets of the railroad or the business will literally fall apart over time.

EBITDA can be thought of as the cash a business generates that is available to:

Add more inventory
Add more receivables
Replace property, plant, and equipment
Add more property, plant, and equipment
Pay interest
Pay taxes
And finally: pay owners

EBITDA is widely used in financial analysis because Depreciation and Amortization are not present day cash expenses. Depreciation and amortization are the spreading out of the costs of assets over the time in which those assets provide benefits. Today's depreciation and amortization expenses relate to assets bought in the past. The assets being expensed may or may not need to be replaced in the future. And the cost to replace the assets may be more or less than it was in the past. For this reason, the depreciation and amortization expenses a company records in the present year may have no relationship to the actual cash costs needed to maintain its assets in future years.

A company's depreciation expense depends on both its expectations about the assets it owns and its choice of accounting methods. Two companies owning identical assets may have different depreciation expenses because they have different expectations about the useful lives of those assets and because they make different accounting choices.

Analysts use EBITDA to remove this element of personal choice from a company's accounting statements. The use of EBITDA is an attempt to make the results of different companies more comparable and uniform.


Be Aware

Although depreciation is not a cash cost, it is a real business cost because the company has to pay for the fixed assets when they purchase them. Both Warren Buffett and Charlie Munger hate the idea of EBITDA because in this calculation, depreciation is not counted as an expense.

EBITDA over Revenue is a good metric for comparing the operating efficiencies between companies because EBITDA is less vulnerable to companies' accounting choices. For this reason, EBITDA is used in ranking the Predictability of Companies.


A D Works Group Co EBITDA per Share Related Terms


A D Works Group Co EBITDA per Share Historical Data

* Premium members only.

The historical data trend for A D Works Group Co's EBITDA per Share 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.

A D Works Group Co EBITDA per Share Chart

A D Works Group Co Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
EBITDA per Share
25.20 31.22 58.01 70.41 127.90

A D Works Group Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
EBITDA per Share 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 27.71 35.47 0.00 0.00 55.07
TSE:2982
51GF Score
A D Works Group Co Ltd TSE:2982
EBITDA per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

A D Works Group Co EBITDA per Share Calculation

EBITDA per Share is the amount of Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) per outstanding share of the company's stock.

Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) is what the company earns before it expenses interest, taxes, depreciation and amortization.

A D Works Group Co's EBITDA per Share for the fiscal year that ended in Dec. 2025 is calculated as

EBITDA per Share(A: Dec. 2025 )
=EBITDA/Shares Outstanding (Diluted Average)
=6282.844/49.124
=127.90

A D Works Group Co's EBITDA per Share for the quarter that ended in Dec. 2025 is calculated as

EBITDA per Share(Q: Dec. 2025 )
=EBITDA/Shares Outstanding (Diluted Average)
=0/49.124
=0.00

EBITDA per Share for the trailing twelve months (TTM) ended in Dec. 2025 adds up the quarterly data reported by the company within the most recent 12 months, which was 円90.53

* 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.

Frequently Asked Questions Learn more about EBITDA per Share →
What does a EBITDA per Share of 円90.53 mean?
A D Works Group Co (TSE:2982) has a EBITDA per Share of 円90.53 as of Dec. 2025. EBITDA per share is the per-share amount of earnings before interest, taxes, depreciation and amortization. View historical data on A D Works Group Co and its competitors. According to the industry distribution chart, A D Works Group Co ranks #103 out of 1377 companies in the Real Estate industry, placing it in the top 7.5%.
Is A D Works Group Co's EBITDA per Share too high?
A D Works Group Co's current EBITDA per Share is 円90.53. Based on the distribution chart, A D Works Group Co ranks #103 out of 1377 companies in the Real Estate industry, which is in the top quartile — a strong position relative to peers. Overall, A D Works Group Co has a GF Score™ of 51/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does A D Works Group Co's EBITDA per Share compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, A D Works Group Co ranks #103 out of 1377 companies for EBITDA per Share. This places A D Works Group Co in the top 8% of its industry — outperforming the majority of peers. The industry median EBITDA per Share is 5.80. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBITDA per Share for a Real Estate company?
The median EBITDA per Share among Real Estate companies is 5.80, based on 1,377 companies in the industry. Companies in the top quartile (top 25%) have a EBITDA per Share significantly above this median, while those in the bottom quartile fall well below. However, EBITDA per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBITDA per Share mean?
A high EBITDA per Share can signal that a stock is expensive relative to its fundamentals. EBITDA per share is the per-share amount of earnings before interest, taxes, depreciation and amortization. View historical data on A D Works Group Co and its competitors. For the Real Estate industry, the median EBITDA per Share is 5.80 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. A D Works Group Co's current EBITDA per Share is 円90.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is A D Works Group Co stock overvalued right now?
Based on GuruFocus' analysis, A D Works Group Co (TSE:2982) is currently considered Fairly Valued. The stock's GF Value™ is 円438.92, compared to a current price of 円406.00 — trading 7.5% below its estimated fair value. The current EBITDA per Share is 円90.53. A D Works Group Co's overall GF Score™ is 51/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBITDA per Share calculated?
EBITDA per Share is calculated from a company's financial statements. For A D Works Group Co (TSE:2982), the current EBITDA per Share is 円90.53 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 A D Works Group Co (TSE:2982) Overvalued in 2026?

Based on GuruFocus' analysis, A D Works Group Co stock appears to be undervalued. The current stock price of 円406.00 is trading 7.5% below its estimated GF Value™ of 円438.92. GuruFocus considers A D Works Group Co to be Fairly Valued.

Key valuation signals for TSE:2982:

  • EBITDA per Share: 円90.53
  • GF Value™: 円438.92 vs. price of 円406.00 (7.5% below fair value)
  • GF Score™: 51/100 with 4 warning signs

No single metric tells the full story. See the TSE:2982 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


A D Works Group Co Business Description

Address 2-2-3, Uchisaiwaicho, Chiyoda-ku, Tokyo, JPN, 100-0011
A D Works Group Co Ltd specializes in providing real estate investment and management solutions to high net-worth individuals. The company provides long-term investment support through not only the renovation and sales of income properties, but also through a variety of one-stop consultation services, including post-sale property management and repair, real estate appraisal, and inheritance tax measures. Its services include real estate leasing and sales, property management, real estate consulting, renovation and repairs, and real estate tech.
51GF Score

Get the complete analysis for TSE:2982

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

円406.00
Price
円438.92
GF Value