Valuation Yamaya Corporation

Stocks

Delayed Japan Exchange Other stock markets 06:50:01 04/08/2026 +03			5-day change	1st Jan Change
2,075.00 ^JPY	+0.68%		+0.24%	-6.28%

12/05/23	Yamaya Corporation Reports Earnings Results for the Full Year Ended March 31, 2023	CI
29/10/19	Chimney Co., Ltd. and Yamaya Corporation cancelled the acquisition of 87.8% stake in Tsubohachi Co., Ltd. from Nippon Steel & Sumikin Bussan Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	26,606	26,996	28,264	35,127	30,909	23,851
Change	-	1.47%	4.7%	24.28%	-12.01%	-22.83%
Enterprise Value (EV) ¹	29,673	26,658	26,640	29,673	25,127	17,069
Change	-	-10.16%	-0.07%	11.38%	-15.32%	-32.07%
P/E	-3.33x	6.13x	14.6x	9.71x	8.48x	11.5x
PBR	1.12x	0.98x	0.98x	1.09x	0.88x	0.64x
PEG	-	-0x	-0.3x	0.1x	11.36x	-0.3x
Capitalization / Revenue	0.18x	0.19x	0.19x	0.22x	0.19x	0.15x
EV / Revenue	0.2x	0.19x	0.17x	0.19x	0.16x	0.11x
EV / EBITDA	17.8x	13x	6.39x	3.91x	3.76x	3.54x
EV / EBIT	-118x	41.4x	9.39x	4.7x	4.63x	4.78x
EV / FCF	16.6x	-13.3x	13x	7.91x	501x	12.8x
FCF Yield	6.01%	-7.5%	7.71%	12.6%	0.2%	7.79%
Dividend per Share ²	50	50	52	54	54	70
Rate of return	2.04%	2.01%	1.99%	1.67%	1.89%	3.18%
EPS ²	-736	406	178	333.6	336.1	191.6
Distribution rate	-6.79%	12.3%	29.2%	16.2%	16.1%	36.5%
Net sales ¹	150,003	143,420	152,764	160,335	160,164	159,119
EBITDA ¹	1,669	2,046	4,168	7,587	6,678	4,828
EBIT ¹	-251	644	2,838	6,320	5,427	3,573
Net income ¹	-7,979	4,401	1,930	3,617	3,644	2,077
Net Debt ¹	3,067	-338	-1,624	-5,454	-5,782	-6,782
Reference price ²	2,454.00	2,490.00	2,607.00	3,240.00	2,851.00	2,200.00
Nbr of stocks (in thousands)	10,842	10,842	10,842	10,842	10,841	10,841
Announcement Date	6/25/21 A	6/23/22 A	6/22/23 A	6/20/24 A	6/18/25 A	6/24/26 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.($)
YAMAYA CORPORATION	-	-	-	-	142M
ENDEAVOUR GROUP LIMITED	18.07x	0.99x	8.06x	3.98%	4.39B
VIVA WINE GROUP AB	16.05x	0.71x	8.81x	4.55%	358M
HITOMILE CO., LTD.	18.97x	-	-	4.73%	77.5M
Average	17.70x	0.85x	8.43x	4.42%	1.24B
Weighted average by Cap.	17.93x	0.97x	8.12x	4.03%