Valuation Yamada Corporation

Stocks

Delayed Japan Exchange 09:30:00 02/11/2026 +03			5-day change	1st Jan Change
6,970.00 ^JPY	-1.27%		-0.71%	+2.50%

11/05/23	Yamada Corporation Reports Earnings Results for the Full Year Ended March 31, 2023	CI
27/10/17	Yamada Corporation announces an Equity Buyback for 54 shares.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,877	6,165	6,825	14,004	13,357	15,535
Change	-	4.89%	10.72%	105.19%	-4.62%	16.3%
Enterprise Value (EV) ¹	3,454	4,488	4,020	10,921	10,202	11,608
Change	-	29.91%	-10.42%	171.66%	-6.59%	13.78%
P/E	6.48x	5.28x	4.57x	7.3x	8.31x	8.97x
PBR	0.54x	0.51x	0.51x	0.9x	0.81x	0.86x
PEG	-	0.2x	0.2x	0.3x	-0.5x	1.15x
Capitalization / Revenue	0.58x	0.51x	0.5x	0.95x	0.91x	0.96x
EV / Revenue	0.34x	0.37x	0.29x	0.74x	0.7x	0.72x
EV / EBITDA	2.33x	2.11x	1.7x	3.66x	3.92x	3.44x
EV / EBIT	2.84x	2.48x	2.15x	4.43x	5.21x	4.36x
EV / FCF	-1.96x	-7.57x	4.37x	82.4x	33.6x	15.9x
FCF Yield	-51%	-13.2%	22.9%	1.21%	2.98%	6.29%
Dividend per Share ²	93	101	130	200	210	220
Rate of return	3.79%	3.92%	4.56%	3.42%	3.76%	3.39%
EPS ²	378.9	487.5	624.1	801.5	671.5	723.8
Distribution rate	24.5%	20.7%	20.8%	25%	31.3%	30.4%
Net sales ¹	10,102	12,204	13,716	14,753	14,628	16,226
EBITDA ¹	1,480	2,122	2,369	2,986	2,600	3,375
EBIT ¹	1,217	1,809	1,869	2,463	1,960	2,665
Net income ¹	907	1,167	1,494	1,918	1,607	1,732
Net Debt ¹	-2,423	-1,677	-2,805	-3,083	-3,155	-3,927
Reference price ²	2,455.00	2,575.00	2,851.00	5,850.00	5,580.00	6,490.00
Nbr of stocks (in thousands)	2,394	2,394	2,394	2,394	2,394	2,394
Announcement Date	6/29/21 A	6/29/22 A	6/29/23 A	6/27/24 A	6/26/25 A	6/25/26 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.($)
YAMADA CORPORATION	-	-	-	-	107M
PARKER-HANNIFIN CORPORATION	29.07x	5.17x	18.9x	0.9%	113B
ATLAS COPCO AB	30.41x	4.77x	18.18x	1.76%	87.62B
W.W. GRAINGER, INC.	29.24x	3.34x	19.29x	0.71%	64.02B
FASTENAL COMPANY	40.79x	6.38x	28.11x	1.88%	59.56B
KEYSIGHT TECHNOLOGIES, INC.	35.99x	7.28x	21.32x	-.--%	52.3B
FANUC CORPORATION	23.73x	4.55x	15.65x	2.52%	33.49B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.34x	1.83x	13.16x	2.2%	31.05B
INGERSOLL RAND INC.	22.79x	4.16x	15.69x	0.1%	30.74B
DOVER CORPORATION	22.87x	3.31x	14.25x	1.02%	27.63B
Average	28.47x	4.53x	18.28x	1.23%	50B
Weighted average by Cap.	29.88x	4.82x	19.14x	1.2%