Valuation ARCS Company Limited

Stocks

Delayed Japan Exchange Other stock markets 05:30:00 05/08/2026 +03			5-day change	1st Jan Change
3,475.00 ^JPY	-1.84%		-6.97%	+2.51%

07-03	Arcs' Attributable Profit Up 3% in Fiscal Q1	MT
04-13	Arcs' Full-Year Profit Increases 13%, Raises Final Dividend Forecast	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	122,554	121,367	167,170	150,552	207,261	188,612	-	-
Change	-	-0.97%	37.74%	-9.94%	37.67%	-9%	-	-
Enterprise Value (EV)	82,090	76,237	118,593	100,607	145,410	188,612	188,612	188,612
Change	-	-7.13%	55.56%	-15.17%	44.53%	29.71%	0%	0%
P/E	11.9x	12.2x	14.5x	13.6x	16.8x	14.9x	14x	13.3x
PBR	0.75x	0.71x	0.94x	0.82x	1.06x	0.92x	0.89x	0.85x
PEG	-	-4.45x	0.7x	-3.21x	1.3x	5.71x	2.21x	2.38x
Capitalization / Revenue	0.21x	0.21x	0.28x	0.25x	0.33x	0.29x	0.28x	0.27x
EV / Revenue	0x	0x	0x	0x	0x	0.29x	0.28x	0.27x
EV / EBITDA	0x	0x	0x	0x	0x	6.48x	6.18x	5.94x
EV / EBIT	0x	0x	0x	0x	0x	10.3x	9.7x	9.18x
EV / FCF	0x	0x	0x	0x	0x	17.8x	13.2x	12.5x
FCF Yield	8.02%	7.6%	8.02%	4.97%	8.69%	5.62%	7.58%	8.01%
Dividend per Share ²	57	58	68	74	82	85.5	92	97
Rate of return	2.62%	2.68%	2.2%	2.65%	2.11%	2.42%	2.6%	2.74%
EPS ²	182.5	177.5	214	205	231.4	237.4	252.4	266.6
Distribution rate	31.2%	32.7%	31.8%	36.1%	35.4%	36%	36.4%	36.4%
Net sales ¹	577,568	566,209	591,557	608,284	626,957	647,350	666,650	686,000
EBITDA ¹	24,430	23,657	26,705	26,361	28,157	29,100	30,500	31,750
EBIT ¹	15,562	14,835	16,831	15,936	17,632	18,250	19,450	20,550
Net income ¹	10,304	9,947	11,766	11,063	12,445	12,650	13,450	14,200
Net Debt	-40,464	-45,130	-48,577	-49,945	-61,851	-	-	-
Reference price ²	2,176.00	2,168.00	3,095.00	2,789.00	3,890.00	3,540.00	3,540.00	3,540.00
Nbr of stocks (in thousands)	56,321	55,981	54,013	53,981	53,280	53,280	-	-
Announcement Date	4/14/22 A	4/14/23 A	4/15/24 A	4/14/25 A	4/13/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARCS COMPANY LIMITED	15.25x	-	-	2.36%	1.23B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.81x	0.9x	6.12x	5.59%	38.74B
CASEY'S GENERAL STORES, INC.	40.37x	1.64x	20.61x	0.3%	31.84B
SEVEN & I HOLDINGS CO., LTD.	17.22x	0.64x	7.32x	2.89%	30.53B
AVENUE SUPERMARTS LIMITED	73.59x	3.26x	42.66x	-.--%	27.47B
COLES GROUP LIMITED	29.74x	0.92x	9.88x	3.18%	22.73B
CARREFOUR	11.62x	0.24x	4.34x	6.57%	12.91B
JERÓNIMO MARTINS, SGPS, S.A.	16.44x	0.39x	5.62x	3.78%	12.74B
SM INVESTMENTS CORPORATION	7.88x	1.74x	5.56x	2.52%	11.89B
J SAINSBURY PLC	17.29x	0.4x	6.13x	3.93%	10.46B
Average	24.92x	1.12x	12.03x	3.11%	20.05B
Weighted average by Cap.	29.56x	1.25x	13.90x	2.96%