Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
2,099.50 ^JPY	-0.90%		-5.73%	+27.90%

08-17	Takashimaya Company, Limited Reports Sales Results for the Month of July 2026	CI
07-23	Tech-Sector Recovery Lifts Asian Stock Markets	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	187,241	299,060	355,526	373,602	579,875	615,203	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	6.09%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	866,464	855,206	841,712
Change	-	28.39%	18.47%	2.96%	46.53%	-5.32%	-1.3%	-1.58%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	15x	14.7x	13.9x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.28x	1.21x	1.14x
PEG	-	0x	0.6x	0.4x	1x	-0x	6.35x	2.65x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.21x	1.18x	1.16x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.71x	1.65x	1.59x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	9.18x	8.71x	8.26x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	14.6x	13.8x	13x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	61.9x	32.3x	28x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.62%	3.1%	3.57%
Dividend per Share ²	12	13	18.5	24.5	34	40.75	44.25	47.25
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.94%	2.11%	2.25%
EPS ²	16.07	84.89	100.2	126.3	-27.44	140	143.2	150.8
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.1%	30.9%	31.3%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	507,500	519,659	531,034
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	94,367	98,140	101,858
EBIT ¹	4,110	32,519	45,937	57,503	53,516	59,550	62,130	64,694
Net income ¹	5,360	27,838	31,620	39,525	-8,194	41,025	42,005	44,169
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	251,261	240,003	226,509
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,099.50	2,099.50	2,099.50
Nbr of stocks (in thousands)	333,466	315,464	315,463	303,372	293,014	293,024	-	-
Announcement Date	4/11/22 A	4/14/23 A	4/12/24 A	4/14/25 A	4/14/26 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.($)
TAKASHIMAYA COMPANY, LIMITED	15x	1.71x	9.18x	1.94%	4.01B
TRENT LIMITED	68.34x	6.1x	32.46x	0.17%	15.65B
DILLARD'S, INC.	15.82x	1.43x	10.45x	5.02%	10.16B
CANADIAN TIRE CORPORATION, LIMITED	13.34x	-	-	3.86%	7.09B
MACY'S, INC.	9.44x	0.3x	3.65x	3.34%	5.77B
VISHAL MEGA MART LIMITED	46.77x	3x	20.81x	0.71%	4.98B
PEPKOR HOLDINGS LIMITED	11.14x	0.86x	5.16x	3%	4.39B
J. FRONT RETAILING CO., LTD.	20.26x	2.07x	10.14x	2.18%	4.15B
HARVEY NORMAN HOLDINGS LIMITED	11.99x	1.57x	7.05x	6.18%	3.73B
Average	23.56x	2.13x	12.36x	2.93%	6.66B
Weighted average by Cap.	30.87x	2.87x	16.40x	2.62%