Valuation EDION Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 26/06/2026 +03			5-day change	1st Jan Change
2,254.00 ^JPY	-0.79%		-0.49%	+6.37%

06-05	Yamada Holdings Co., Ltd. signed a letter of intent to acquire EDION Corporation.	CI
06-05	Yamada and Edion Sign MOU to Merge Under a Holding Company Structure	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	132,714	116,101	126,215	155,724	196,123	238,337	-	-
Change	-	-12.52%	8.71%	23.38%	25.94%	21.52%	-	-
Enterprise Value (EV)	146,407	141,775	158,996	234,923	269,063	238,337	238,337	238,337
Change	-	-3.16%	12.15%	47.75%	14.53%	-11.42%	0%	0%
P/E	7.98x	9.05x	11.4x	17.2x	14x	14.8x	13.7x	13.5x
PBR	0.68x	0.58x	0.63x	0.76x	0.88x	0.97x	0.97x	0.92x
PEG	-	-0.5x	-1.1x	-0.9x	0.3x	1.65x	1.2x	12.34x
Capitalization / Revenue	0.17x	0.16x	0.18x	0.22x	0.26x	0.29x	0.29x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.3x	0.29x	0.29x
EV / EBITDA	0x	0x	-	0x	-	6.27x	5.76x	5.7x
EV / EBIT	0x	0x	0x	0x	0x	9.17x	8.16x	8.11x
EV / FCF	0x	0x	0x	-0x	0x	15.3x	18.5x	17.4x
FCF Yield	26.4%	0.05%	3.01%	-31.3%	9.12%	6.89%	5.41%	5.75%
Dividend per Share ²	46	44	44	45	47	48	49	50
Rate of return	3.71%	3.88%	3.43%	2.91%	2.51%	2.22%	2.17%	2.22%
EPS ²	155.3	125.4	112.4	90.07	134.3	146.4	164.6	166.4
Distribution rate	29.6%	35.1%	39.2%	50%	35%	32.8%	29.8%	30%
Net sales ¹	768,113	713,768	720,584	721,085	768,129	793,746	810,000	827,000
EBITDA ¹	38,268	30,515	-	27,819	-	37,406	41,400	41,800
EBIT ¹	26,785	18,796	19,186	16,929	23,394	25,782	29,200	29,400
Net income ¹	16,633	13,109	11,393	9,021	14,118	15,453	17,400	17,600
Net Debt	13,693	25,674	32,781	79,199	72,940	-	-	-
Reference price ²	1,239.00	1,135.00	1,282.00	1,548.00	1,876.00	2,254.00	2,254.00	2,254.00
Nbr of stocks (in thousands)	107,114	102,292	98,451	100,597	104,543	105,740	-	-
Announcement Date	5/14/21 A	5/10/22 A	5/9/23 A	5/10/24 A	5/9/25 A	5/11/26 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.($)
EDION CORPORATION	15.4x	-	-	2.07%	1.49B
YAMADA HOLDINGS CO., LTD.	23.75x	0.42x	13.95x	2.55%	2.72B
K'S HOLDINGS CORPORATION	22.88x	0.45x	9.22x	2.39%	1.83B
SUNING.COM CO., LTD.	114.17x	-	-	-.--%	1.57B
ADITYA VISION LIMITED	72.27x	3.27x	37.71x	0.17%	903M
AO WORLD PLC	14.36x	0.4x	6.35x	-	665M
MM GROUP FOR INDUSTRY AND INTERNATIONAL TRADE S.A.E.	12.91x	0.57x	7.88x	-	345M
Average	39.39x	1.02x	15.02x	1.44%	1.36B
Weighted average by Cap.	40.75x	0.83x	14.82x	1.71%