Valuation ABC-Mart,Inc.

Stocks

Delayed Japan Exchange Other stock markets 05:30:00 29/07/2026 +03			5-day change	1st Jan Change
2,827.00 ^JPY	+2.67%		+7.61%	+6.42%

07-13	ABC-Mart Targets Overseas Growth With Southeast Asia Expansion	MT
07-09	ABC-Mart's Profit Rises 10% in Fiscal Q1; Shares Slump 11%	MT

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	681,812	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	4.96%	-	-
Enterprise Value (EV) ¹	270,628	415,323	461,497	510,177	450,119	449,569	435,486	415,839
Change	-	53.47%	11.12%	10.55%	-11.77%	-0.12%	-3.13%	-4.51%
P/E	23.6x	18.3x	15.9x	15.7x	14x	14.2x	13.7x	13.2x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.6x	1.5x	1.42x
PEG	-	0.2x	0.5x	1.2x	6.43x	4.3x	3.44x	3.7x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.7x	1.64x	1.58x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.12x	1.05x	0.96x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	6.04x	5.66x	5.22x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	6.69x	6.23x	5.74x
EV / FCF	15.3x	221x	-	12.6x	16.5x	10.8x	10.1x	9.13x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	9.22%	9.94%	11%
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%	2.89%	2.98%	3.04%
EPS ²	70.2	122.2	161.6	183.2	187.2	193.3	201	208.2
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	41.1%	40.8%	40.3%
Net sales ¹	243,946	290,077	344,197	372,202	378,624	401,278	416,092	431,661
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	74,488	76,928	79,711
EBIT ¹	27,446	42,301	55,671	62,550	63,287	67,227	69,914	72,426
Net income ¹	17,382	30,256	40,009	45,358	46,346	47,725	49,562	51,351
Net Debt ¹	-140,417	-138,514	-173,764	-202,340	-199,503	-232,243	-246,326	-265,974
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,753.50	2,753.50	2,753.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABC-MART,INC.	14.04x	1.1x	5.9x	2.93%	4.11B
BOOT BARN HOLDINGS, INC.	18.17x	1.71x	9.93x	-.--%	4.71B
MODIVO S.A.	16.49x	0.97x	6.56x	3.41%	1.94B
AZZAS 2154 S.A.	5.2x	0.49x	3.16x	3.62%	677M
SHOE STATION GROUP INC.	10.14x	-	-	-	410M
ACCENT GROUP LIMITED	12.39x	0.65x	3.59x	5.77%	303M
CHIYODA CO., LTD.	47.77x	0.23x	7.45x	5.23%	209M
Average	17.74x	0.86x	6.10x	3.49%	1.76B
Weighted average by Cap.	15.91x	1.26x	7.41x	2%