Valuation Calbee, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 22:55:45 31/07/2026 +03			5-day change	1st Jan Change
15.70 ^EUR	-5.99%		+1.29%	-1.88%

05-13	Oasis Management Company is making shareholder proposal to Calbee Inc, filing shows	RE
05-13	Japan's Calbee goes monochrome amid Iran war	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	305,175	346,148	428,366	349,012	374,126	353,091	-	-
Change	-	13.43%	23.75%	-18.52%	7.2%	-5.62%	-	-
Enterprise Value (EV) ¹	248,153	315,830	411,106	328,811	350,615	344,791	347,172	345,126
Change	-	27.27%	30.17%	-20.02%	6.63%	-1.66%	0.69%	-0.59%
P/E	17.3x	24.1x	21.5x	16.7x	22x	19.8x	18x	17x
PBR	1.73x	1.99x	2.23x	1.7x	1.78x	1.6x	1.56x	1.46x
PEG	-	-1.6x	0.6x	3.37x	-1.4x	4.15x	1.8x	2.97x
Capitalization / Revenue	1.24x	1.24x	1.41x	1.08x	1.1x	0.96x	0.93x	0.9x
EV / Revenue	1.01x	1.13x	1.36x	1.02x	1.03x	0.94x	0.92x	0.88x
EV / EBITDA	6.87x	9.22x	10.3x	7.58x	8.1x	7.85x	7.24x	6.81x
EV / EBIT	9.87x	14.2x	15.1x	11.3x	13.4x	13x	11.7x	11x
EV / FCF	25.2x	-42.6x	-37.5x	31.3x	37.4x	47.9x	33.3x	19.9x
FCF Yield	3.96%	-2.34%	-2.67%	3.19%	2.68%	2.09%	3.01%	5.01%
Dividend per Share ²	52	52	56	58	66	69	72.48	75.9
Rate of return	2.21%	1.88%	1.63%	2.08%	2.14%	2.38%	2.5%	2.61%
EPS ²	136.2	115.2	159.2	167.1	140	146.7	161.7	171
Distribution rate	38.2%	45.2%	35.2%	34.7%	47.1%	47%	44.8%	44.4%
Net sales ¹	245,419	279,315	303,027	322,564	340,151	366,520	378,783	391,517
EBITDA ¹	36,143	34,259	39,979	43,362	43,266	43,900	47,932	50,716
EBIT ¹	25,135	22,233	27,304	29,066	26,173	26,500	29,617	31,300
Net income ¹	18,053	14,772	19,886	20,874	17,329	17,660	19,667	20,683
Net Debt ¹	-57,022	-30,318	-17,260	-20,201	-23,511	-8,300	-5,919	-7,965
Reference price ²	2,355.00	2,771.00	3,429.00	2,793.50	3,077.00	2,904.00	2,904.00	2,904.00
Nbr of stocks (in thousands)	129,586	124,918	124,925	124,937	121,588	121,588	-	-
Announcement Date	5/10/22 A	5/9/23 A	5/9/24 A	5/12/25 A	5/14/26 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.($)
NESTLÉ S.A.	20.81x	2.89x	14.3x	3.87%	258B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.53B
DANONE	18.14x	1.85x	10.46x	3.48%	49.97B
ARCHER-DANIELS-MIDLAND COMPANY	16.55x	0.53x	10.03x	2.6%	38.2B
THE HERSHEY COMPANY	21.23x	3.22x	13.03x	3.3%	35.17B
KRAFT HEINZ	12.32x	1.97x	9.67x	6.21%	30.65B
NESTLÉ INDIA LIMITED	70.35x	10.75x	44.7x	1.09%	30.5B
AJINOMOTO CO., INC.	35.07x	2.97x	17.56x	1.02%	29.74B
Average	26.79x	3.33x	16.83x	3.11%	68.91B
Weighted average by Cap.	23.20x	2.98x	15.26x	3.45%