Valuation Yamami Company

Stocks

Market Closed - Japan Exchange 09:30:00 10/11/2026 +03			5-day change	1st Jan Change
6,640.00 ^JPY	+1.07%		+1.37%	+34.14%

08-12	Yamami Company Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending June 30, 2027	CI
08-12	Yamami Company Proposes Dividend for the Fiscal Year Ended June 30, 2026, Payable on September 30, 2026; Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,458	9,218	22,887	34,070	33,895	45,774	-	-
Change	-	-26.01%	148.3%	48.86%	-0.51%	35.05%	-	-
Enterprise Value (EV)	15,824	11,566	24,273	35,474	35,824	45,774	45,774	45,774
Change	-	-26.91%	109.87%	46.14%	0.99%	27.77%	0%	0%
P/E	20.5x	11.5x	15.5x	22.7x	17.6x	20.8x	15.3x	12.5x
PBR	1.62x	1.11x	2.41x	3.27x	2.86x	3.43x	2.98x	2.58x
PEG	-	0.4x	0.2x	12.69x	0.6x	1.4x	0.4x	0.6x
Capitalization / Revenue	0.9x	0.57x	1.2x	1.62x	1.46x	1.71x	1.49x	1.29x
EV / Revenue	0x	0x	0x	0x	0x	1.71x	1.49x	1.29x
EV / EBITDA	0x	0x	0x	-	-	8.29x	6.83x	5.96x
EV / EBIT	0x	0x	0x	0x	0x	13.9x	10.2x	8.32x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	26	32	66	72	84	140	180	100
Rate of return	1.45%	2.42%	2.01%	1.47%	1.73%	2.13%	2.74%	1.52%
EPS ²	87.06	115.2	211.9	215.7	275.9	315.8	430.6	523.9
Distribution rate	29.9%	27.8%	31.1%	33.4%	30.4%	44.3%	41.8%	19.1%
Net sales ¹	13,811	16,178	19,001	21,064	23,238	26,700	30,800	35,500
EBITDA ¹	2,524	2,524	3,606	-	-	5,520	6,700	7,680
EBIT ¹	902	1,039	2,079	1,727	2,649	3,300	4,500	5,500
Net income ¹	606	802	1,476	1,502	1,921	2,200	3,000	3,650
Net Debt	3,366	2,348	1,386	1,404	1,929	-	-	-
Reference price ²	1,788.00	1,323.00	3,285.00	4,890.00	4,865.00	6,570.00	6,570.00	6,570.00
Nbr of stocks (in thousands)	6,967	6,967	6,967	6,967	6,967	6,967	-	-
Announcement Date	8/9/22 A	8/9/23 A	8/8/24 A	8/14/25 A	8/12/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
YAMAMI COMPANY	20.81x	-	-	2.13%	290M
NESTLÉ S.A.	22.5x	3.02x	14.87x	3.64%	270B
MONDELEZ INTERNATIONAL, INC.	19.25x	2.61x	15.44x	3.08%	84.1B
DANONE	18.18x	1.87x	10.67x	3.45%	48.76B
THE HERSHEY COMPANY	20.21x	3.18x	12.75x	3.31%	34.87B
ARCHER-DANIELS-MIDLAND COMPANY	12.68x	0.48x	8.36x	2.99%	33.24B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	29.63x	5.77x	19.16x	2.92%	30.28B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18.9x	1.84x	12.9x	4.36%	29.51B
KRAFT HEINZ	-8.57x	1.85x	9.17x	6.55%	28.91B
NESTLÉ INDIA LIMITED	59.98x	9.18x	38.16x	1.26%	26.7B
Average	21.36x	3.31x	15.72x	3.37%	59B
Weighted average by Cap.	21.34x	3.03x	15.01x	3.52%