|
Market Closed -
OTC Markets
16:34:44 29/10/2025 +03
|
5-day change | 1st Jan Change | ||
| 15.17 USD | -27.26% |
|
-.--% | - |
| 09-02 | ABC-Mart's All Stores Sales Rise 6.5% in August | MT |
| 09-02 | ABC-Mart,Inc. Announces Sales Results for the Month, Second Quarter and First Half Ended August 2026 | CI |
Company Valuation: ABC-Mart,Inc.
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 411,045 | 553,837 | 635,261 | 712,517 | 649,622 | 675,746 | - | - |
| Change | - | 34.74% | 14.7% | 12.16% | -8.83% | 4.02% | - | - |
| Enterprise Value (EV) 1 | 270,628 | 415,323 | 461,497 | 510,177 | 450,119 | 457,838 | 434,916 | 417,317 |
| Change | - | 53.47% | 11.12% | 10.55% | -11.77% | 1.71% | -5.01% | -4.05% |
| P/E | 23.6x | 18.3x | 15.9x | 15.7x | 14x | 14.2x | 13.6x | 13.2x |
| PBR | 1.45x | 1.79x | 1.87x | 1.94x | 1.63x | 1.59x | 1.5x | 1.42x |
| PEG | - | 0.2x | 0.5x | 1.2x | 6.43x | 5.03x | 3.46x | 3.71x |
| Capitalization / Revenue | 1.68x | 1.91x | 1.85x | 1.91x | 1.72x | 1.68x | 1.63x | 1.57x |
| EV / Revenue | 1.11x | 1.43x | 1.34x | 1.37x | 1.19x | 1.14x | 1.05x | 0.97x |
| EV / EBITDA | 8.17x | 8.63x | 7.51x | 7.47x | 6.49x | 6.19x | 5.7x | 5.3x |
| EV / EBIT | 9.86x | 9.82x | 8.29x | 8.16x | 7.11x | 6.83x | 6.24x | 5.78x |
| EV / FCF | 15.3x | 221x | - | 12.6x | 16.5x | 11x | 10x | 9.16x |
| FCF Yield | 6.54% | 0.45% | - | 7.93% | 6.08% | 9.05% | 9.95% | 10.9% |
| Dividend per Share 2 | 56.67 | 56.67 | 65.33 | 70 | 75 | 79.51 | 81.95 | 83.84 |
| Rate of return | 3.41% | 2.53% | 2.55% | 2.43% | 2.86% | 2.91% | 3% | 3.07% |
| EPS 2 | 70.2 | 122.2 | 161.6 | 183.2 | 187.2 | 192.4 | 200 | 207.1 |
| Distribution rate | 80.7% | 46.4% | 40.4% | 38.2% | 40.1% | 41.3% | 41% | 40.5% |
| Net sales 1 | 243,946 | 290,077 | 344,197 | 372,202 | 378,624 | 401,118 | 415,749 | 431,306 |
| EBITDA 1 | 33,117 | 48,102 | 61,454 | 68,331 | 69,331 | 74,018 | 76,292 | 78,768 |
| EBIT 1 | 27,446 | 42,301 | 55,671 | 62,550 | 63,287 | 66,989 | 69,722 | 72,232 |
| Net income 1 | 17,382 | 30,256 | 40,009 | 45,358 | 46,346 | 47,675 | 49,537 | 51,351 |
| Net Debt 1 | -140,417 | -138,514 | -173,764 | -202,340 | -199,503 | -217,907 | -240,829 | -258,428 |
| Reference price 2 | 1,660.00 | 2,236.67 | 2,565.50 | 2,877.50 | 2,623.50 | 2,729.00 | 2,729.00 | 2,729.00 |
| Nbr of stocks (in thousands) | 247,618 | 247,617 | 247,617 | 247,617 | 247,617 | 247,617 | - | - |
| Announcement Date | 4/13/22 A | 4/12/23 A | 4/10/24 A | 4/9/25 A | 4/8/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.01x | 1.7x | 9.41x | -.--% | 4.67B | |
| 14.18x | 1.14x | 6.19x | 2.91% | 4.33B | |
| 54.28x | 7.33x | 24.26x | 0.68% | 2.68B | |
| 20.61x | 1x | 7.44x | -.--% | 1.98B | |
| 5.59x | 0.5x | 3.32x | 3.76% | 698M | |
| 9.77x | - | - | - | 382M | |
| 8.7x | 0.63x | 3.33x | 7.24% | 303M | |
| Average | 18.59x | 2.05x | 8.99x | 2.43% | 2.15B | |
| Weighted average by Cap. | 22.43x | 2.39x | 10.49x | 1.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2670 Stock
- AMKYF Stock
- Valuation ABC-Mart,Inc.
Select your edition
All financial news and data tailored to specific country editions
