|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,915.00 JPY | +1.22% |
|
+2.71% | -3.17% |
| 07-06 | Intermestic's All-Store Sales Up 5% in June | MT |
| 07-06 | Intermestic Inc. Reports Preliminary Sales Results for the Month and Second Quarter Ended June 2026 | CI |
Company Valuation: Intermestic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 55,435 | 59,792 | 57,895 | - | - |
| Change | - | 7.86% | -3.17% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 64,305 | 59,735 | 54,595 |
| Change | - | 77.19% | -6.27% | -7.11% | -8.6% |
| P/E | 17.1x | 14.5x | 10.7x | 9.07x | 8.1x |
| PBR | 3.43x | 2.3x | 1.92x | 1.7x | 1.49x |
| PEG | 0.6x | -1.3x | 0.3x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.66x | 0.62x | 0.58x |
| EV / Revenue | 0.86x | 1.37x | 0.73x | 0.64x | 0.54x |
| EV / EBITDA | 6.64x | 9.68x | 5.8x | 4.88x | 4.15x |
| EV / EBIT | 7.73x | 11.5x | 7.78x | 6.15x | 5.03x |
| EV / FCF | 8.45x | -2.89x | 15.8x | 9.39x | 7.58x |
| FCF Yield | 11.8% | -34.6% | 6.34% | 10.6% | 13.2% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 68 | 76 |
| Rate of return | 1.55% | 2.25% | 2.7% | 3.59% | 4.02% |
| EPS 2 | 151.3 | 134.6 | 176.2 | 208.5 | 233.5 |
| Distribution rate | 26.6% | 32.7% | 29% | 32.6% | 32.5% |
| Net sales 1 | 44,845 | 50,151 | 87,685 | 93,875 | 100,335 |
| EBITDA 1 | 5,827 | 7,086 | 11,080 | 12,250 | 13,150 |
| EBIT 1 | 5,012 | 5,990 | 8,265 | 9,710 | 10,860 |
| Net income 1 | 3,515 | 4,119 | 5,390 | 6,380 | 7,145 |
| Net Debt 1 | -16,717 | 8,811 | 6,410 | 1,840 | -3,300 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,892.00 | 1,892.00 | 1,892.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,600 | - | - |
| Announcement Date | 2/14/25 A | 2/13/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.74x | 0.73x | 5.8x | 2.7% | 353M | |
| 15.9x | 1.59x | 6.87x | 3.71% | 3.95B | |
| 140.16x | 2.92x | 23.64x | -.--% | 3.19B | |
| 31.57x | 1.12x | 10.95x | -.--% | 1.76B | |
| 18.66x | 1.41x | 9.13x | 1.66% | 982M | |
| 14x | 1.35x | 5.64x | 3.68% | 808M | |
| 63.57x | 1.71x | 29.15x | - | 318M | |
| 8.12x | 0.87x | 2.63x | 6.25% | 77.44M | |
| Average | 37.84x | 1.46x | 11.73x | 2.57% | 1.43B | |
| Weighted average by Cap. | 54.21x | 1.83x | 12.84x | 1.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 262A Stock
- Valuation Intermestic Inc.
Select your edition
All financial news and data tailored to specific country editions
