Valuation Calbee, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 22:57:00 12/06/2026 +03			5-day change	1st Jan Change
15.10 ^EUR	-0.66%		+0.67%	-5.63%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	377,134	305,175	346,148	428,366	349,012	346,100	-	-
Change	-	-19.08%	13.43%	23.75%	-18.52%	-0.83%	-	-
Enterprise Value (EV) ¹	299,336	248,153	315,830	411,106	328,811	350,615	337,750	340,281
Change	-	-17.1%	27.27%	30.17%	-20.02%	6.63%	2.1%	0.75%
P/E Ratio	21.3x	17.3x	24.1x	21.5x	16.7x	22x	19.3x	17.4x
PBR	2.15x	1.73x	1.99x	2.23x	1.7x	1.78x	1.57x	1.55x
PEG	-	5.79x	-1.6x	0.6x	3.37x	-1.4x	4.12x	1.6x
Capitalization / Revenue	1.41x	1.24x	1.24x	1.41x	1.08x	1.1x	0.94x	0.92x
EV / Revenue	1.12x	1.01x	1.13x	1.36x	1.02x	1.03x	0.92x	0.9x
EV / EBITDA	7.9x	6.87x	9.22x	10.3x	7.58x	8.1x	7.71x	7.13x
EV / EBIT	11.1x	9.87x	14.2x	15.1x	11.3x	13.4x	12.6x	11.4x
EV / FCF	15.2x	25.2x	-42.6x	-37.5x	31.3x	37.4x	46.9x	32.6x
FCF Yield	6.59%	3.96%	-2.34%	-2.67%	3.19%	2.68%	2.13%	3.07%
Dividend per Share ²	50	52	52	56	58	66	69	72.15
Rate of return	1.77%	2.21%	1.88%	1.63%	2.08%	2.14%	2.42%	2.53%
EPS ²	132.3	136.2	115.2	159.2	167.1	140	147.5	164
Distribution rate	37.8%	38.2%	45.2%	35.2%	34.7%	47.1%	46.8%	44%
Net sales ¹	266,745	245,419	279,315	303,027	322,564	340,151	368,500	376,500
EBITDA ¹	37,868	36,143	34,259	39,979	43,362	43,266	43,833	47,721
EBIT ¹	27,064	25,135	22,233	27,304	29,066	26,173	26,780	29,750
Net income ¹	17,682	18,053	14,772	19,886	20,874	17,329	17,880	19,817
Net Debt ¹	-77,798	-57,022	-30,318	-17,260	-20,201	-23,511	-8,350	-5,819
Reference price ²	2,822.00	2,355.00	2,771.00	3,429.00	2,793.50	2,846.50	2,846.50	2,846.50
Nbr of stocks (in thousands)	133,641	129,586	124,918	124,925	124,937	121,588	-	-
Announcement Date	5/13/21 A	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.	19.87x	2.88x	14.17x	3.93%	258B
MONDELEZ INTERNATIONAL, INC.	21.62x	2.53x	14.9x	3.28%	80.86B
DANONE	17.75x	1.81x	10.18x	3.48%	49.79B
ARCHER-DANIELS-MIDLAND COMPANY	17.64x	0.54x	10.37x	2.58%	38.67B
THE HERSHEY COMPANY	22.63x	3.35x	13.6x	3.17%	36.85B
AJINOMOTO CO., INC.	38.5x	3.34x	18.61x	0.92%	30.81B
KRAFT HEINZ	11.65x	1.9x	9.34x	6.58%	28.92B
NESTLÉ INDIA LIMITED	67.23x	10.03x	42.62x	1.13%	27.91B
BUNGE GLOBAL SA	14.61x	0.41x	9.43x	2.24%	24.67B
Average	25.72x	2.98x	15.91x	3.04%	64.05B
Weighted average by Cap.	22.61x	2.83x	14.81x	3.43%