Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange 09:30:00 28/10/2026 +03			5-day change	1st Jan Change
2,113.50 ^JPY	+0.24%		+1.64%	+28.75%

10-16	Takashimaya Sales Up 2.2% in September	MT
10-16	Takashimaya July Sales Gains 2.2% in September	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	619,306	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	6.8%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	825,635	881,796	871,013
Change	-	28.39%	18.47%	2.96%	46.53%	-9.78%	6.8%	-1.22%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	15.2x	15x	14.3x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.29x	1.22x	1.16x
PEG	-	0x	0.6x	0.4x	1x	-0x	14.2x	2.79x
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	1.61x	1.69x	1.63x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	8.68x	8.92x	8.5x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	13.7x	14.1x	13.4x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	-52.9x	49.3x	40.3x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	-1.89%	2.03%	2.48%
Dividend per Share ²	12	13	18.5	24.5	34	42.2	46.4	50.6
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	2%	2.2%	2.39%
EPS ²	16.07	84.89	100.2	126.3	-27.44	139.2	140.7	147.9
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	30.3%	33%	34.2%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	512,129	523,261	534,361
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	95,169	98,803	102,452
EBIT ¹	4,110	32,519	45,937	57,503	53,516	60,230	62,383	64,984
Net income ¹	5,360	27,838	31,620	39,525	-8,194	40,785	41,214	43,323
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	206,329	262,490	251,708
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,113.50	2,113.50	2,113.50
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	15.15x	1.61x	8.66x	2%	3.91B
AMAZON.COM, INC.	19.6x	3.32x	12.7x	-.--%	2,730B
WESFARMERS LIMITED	28.82x	2.06x	14.98x	3.01%	62.94B
JD.COM, INC.	9.74x	0.08x	3.4x	4.04%	34.37B
COUPANG, INC.	-26.14x	0.57x	33.4x	-.--%	25B
SHEIN GLOBAL HOLDINGS LIMITED	9.2x	0.22x	5.97x	-	19.94B
FALABELLA S.A.	16.57x	1.43x	9.8x	3.02%	16.99B
RYOHIN KEIKAKU CO., LTD.	37.11x	2.69x	18.55x	0.69%	16.19B
WAYFAIR INC.	-1796.56x	1.25x	19.43x	0.01%	15.47B
TRENT LIMITED	69.67x	6.17x	32.85x	0.18%	15.88B
Average	-161.68x	1.94x	15.97x	1.44%	294.07B
Weighted average by Cap.	10.01x	3.20x	12.93x	0.14%