Valuation ABC-Mart,Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:34:44 2025-10-29 EDT			5-day change	1st Jan Change
15.17 ^USD	-27.26%		-.--%	-

07-02	ABC-Mart's All Stores Sales Down 6.6% in June	MT
06-02	ABC-Mart's All Stores Sales Rise 8.8% in May	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	411,045	553,837	635,261	712,517	649,622	721,060	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	11%	-	-
Enterprise Value (EV) ¹	270,628	415,323	461,497	510,177	450,119	493,203	474,787	455,074
Change	-	53.47%	11.12%	10.55%	-11.77%	9.57%	-3.73%	-4.15%
P/E	23.6x	18.3x	15.9x	15.7x	14x	15.1x	14.5x	14x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.69x	1.59x	1.5x
PEG	-	0.2x	0.5x	1.2x	6.43x	4.78x	3.84x	3.81x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.8x	1.74x	1.68x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.23x	1.15x	1.06x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	6.66x	6.19x	5.71x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	7.34x	6.8x	6.29x
EV / FCF	15.3x	221x	-	12.6x	16.5x	11.9x	11x	9.99x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	8.41%	9.12%	10%
Dividend per Share ²	56.67	56.67	65.33	70	75	79.51	81.95	83.84
Rate of return	3.41%	2.53%	2.55%	2.43%	2.86%	2.73%	2.81%	2.88%
EPS ²	70.2	122.2	161.6	183.2	187.2	193.1	200.4	207.7
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	41.2%	40.9%	40.4%
Net sales ¹	243,946	290,077	344,197	372,202	378,624	400,278	414,559	430,411
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	74,096	76,743	79,661
EBIT ¹	27,446	42,301	55,671	62,550	63,287	67,216	69,836	72,388
Net income ¹	17,382	30,256	40,009	45,358	46,346	47,653	49,377	51,221
Net Debt ¹	-140,417	-138,514	-173,764	-202,340	-199,503	-227,856	-246,273	-265,985
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,912.00	2,912.00	2,912.00
Nbr of stocks (in thousands)	247,618	247,617	247,617	247,617	247,617	247,617	-	-
Announcement Date	4/13/22	4/12/23	4/10/24	4/9/25	4/8/26	-	-	-

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.($)
BOOT BARN HOLDINGS, INC.	18.47x	1.74x	10.11x	-.--%	4.79B
METRO BRANDS LIMITED	69.4x	9.69x	31.99x	0.56%	2.97B
CCC S.A.	14.13x	1.03x	6.99x	3.09%	2.16B
AZZAS 2154 S.A.	5.15x	0.48x	3.06x	3.63%	669M
SHOE STATION GROUP INC.	10.13x	-	-	-	410M
ACCENT GROUP LIMITED	12.37x	0.65x	3.59x	5.74%	302M
Average	21.61x	2.72x	11.15x	2.61%	1.88B
Weighted average by Cap.	29.77x	3.66x	14.84x	1.15%