Valuation Yamatane Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
2,050.00 ^JPY	+3.22%		+0.84%	-12.99%

10-16	Yamatane Corporation Announces Dividend for the Second Quarter of Fiscal Year Ending March 31, 2027, Payable on December 1, 2026	CI
08-07	Yamatane Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	15,692	17,457	17,384	30,064	38,593	45,612
Change	-	11.25%	-0.42%	72.94%	28.37%	18.19%
Enterprise Value (EV) ¹	57,991	66,157	63,015	94,262	110,515	118,064
Change	-	14.08%	-4.75%	49.59%	17.24%	6.83%
P/E	7.68x	9.53x	8.09x	12.4x	13.1x	8.46x
PBR	0.39x	0.41x	0.39x	0.58x	0.74x	0.72x
PEG	-	-0.9x	0.5x	0.9x	0.5x	0.1x
Capitalization / Revenue	0.32x	0.37x	0.34x	0.47x	0.48x	0.51x
EV / Revenue	1.19x	1.41x	1.23x	1.46x	1.37x	1.33x
EV / EBITDA	12.1x	13.3x	9.86x	14.3x	15x	12.2x
EV / EBIT	17.6x	22x	17.6x	27x	29.2x	20.1x
EV / FCF	-28.4x	-7.03x	9.97x	-7.65x	-14.8x	85.4x
FCF Yield	-3.52%	-14.2%	10%	-13.1%	-6.75%	1.17%
Dividend per Share ²	26	27.5	28	32.5	52.5	75
Rate of return	3.42%	3.25%	3.33%	2.21%	2.67%	3.47%
EPS ²	98.9	88.73	104.1	118.7	149.7	255.1
Distribution rate	26.3%	31%	26.9%	27.4%	35.1%	29.4%
Net sales ¹	48,690	46,765	51,090	64,512	80,922	88,674
EBITDA ¹	4,778	4,982	6,392	6,600	7,374	9,672
EBIT ¹	3,303	3,004	3,589	3,490	3,780	5,865
Net income ¹	2,042	1,832	2,150	2,442	3,091	5,498
Net Debt ¹	42,299	48,700	45,631	64,198	71,922	72,452
Reference price ²	760.00	845.50	842.00	1,470.50	1,965.00	2,159.00
Nbr of stocks (in thousands)	20,648	20,647	20,646	20,445	19,640	21,126
Announcement Date	6/23/21 A	6/21/22 A	6/21/23 A	6/21/24 A	6/20/25 A	6/19/26 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.($)
YAMATANE CORPORATION	-	-	-	-	275M
WALMART INC.	42.91x	1.37x	20.97x	0.81%	980B
LOBLAW COMPANIES LIMITED	26.67x	1.27x	11.1x	0.89%	56.93B
TESCO PLC	17.23x	0.6x	8.64x	2.99%	45.12B
SYSCO CORPORATION	17.17x	0.72x	13.54x	2.66%	40.78B
KROGER CO. (THE)	13.31x	0.36x	6.73x	2.26%	39.43B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.48x	0.97x	6.47x	5.14%	38.33B
WOOLWORTHS GROUP LIMITED	27.67x	0.85x	9.83x	2.67%	34.5B
AHOLD DELHAIZE N.V.	12.34x	0.47x	5.95x	3.84%	31.95B
SEVEN & I HOLDINGS CO., LTD.	16.95x	0.66x	7.53x	2.78%	30.62B
Average	21.86x	0.81x	10.09x	2.67%	129.78B
Weighted average by Cap.	37.23x	1.22x	18.03x	1.29%