Valuation ABC-Mart,Inc.

Stocks

Delayed Japan Exchange 00:32:37 2026-10-19 EDT			5-day change	1st Jan Change
2,895.00 ^JPY	-1.21%		+0.77%	+8.98%

10-07	ABC-Mart,Inc. revises Consolidated and Non-Consolidated Earnings Guidance for the Fiscal Year Ending February 28, 2027	CI
10-07	ABC-Mart,Inc. Announces Dividend for the Second Quarter of Fiscal Year Ending February 28, 2027, Payable on November 9, 2026	CI

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	725,641	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	11.7%	-	-
Enterprise Value (EV) ¹	270,628	415,323	461,497	510,177	450,119	499,471	492,144	475,606
Change	-	53.47%	11.12%	10.55%	-11.77%	10.96%	-1.47%	-3.36%
P/E	23.6x	18.3x	15.9x	15.7x	14x	15x	14.4x	13.9x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.71x	1.6x	1.51x
PEG	-	0.2x	0.5x	1.2x	6.43x	3.35x	3.28x	3.99x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.79x	1.72x	1.66x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.23x	1.16x	1.09x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	6.67x	6.32x	5.93x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	7.36x	6.92x	6.46x
EV / FCF	15.3x	221x	-	12.6x	16.5x	11.9x	11.5x	10.4x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	8.37%	8.72%	9.57%
Dividend per Share ²	56.67	56.67	65.33	70	75	80	82.16	84.44
Rate of return	3.41%	2.53%	2.55%	2.43%	2.86%	2.73%	2.8%	2.88%
EPS ²	70.2	122.2	161.6	183.2	187.2	195.6	204.1	211.3
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	40.9%	40.2%	40%
Net sales ¹	243,946	290,077	344,197	372,202	378,624	404,566	422,464	437,827
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	74,930	77,850	80,250
EBIT ¹	27,446	42,301	55,671	62,550	63,287	67,900	71,130	73,640
Net income ¹	17,382	30,256	40,009	45,358	46,346	48,513	50,676	52,494
Net Debt ¹	-140,417	-138,514	-173,764	-202,340	-199,503	-226,170	-233,496	-250,035
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,930.50	2,930.50	2,930.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABC-MART,INC.	14.99x	1.23x	6.67x	2.73%	4.6B
INDITEX	25.82x	3.93x	13.98x	3.45%	196B
FAST RETAILING CO., LTD.	45.32x	5.58x	22.96x	0.83%	147B
ROSS STORES, INC.	26.99x	2.79x	17.83x	0.75%	75.68B
KERING	43.09x	2.45x	9.47x	1.57%	29.93B
HENNES & MAURITZ AB	21.66x	1.48x	8.36x	4.26%	27.79B
TAPESTRY, INC.	15.18x	2.94x	11.31x	1.55%	23.85B
NEXT PLC	18.82x	2.62x	11.8x	1.96%	23.42B
BURLINGTON STORES, INC.	22.87x	1.36x	11.6x	-.--%	16.5B
LPP SA	16.69x	2.11x	8.49x	3.41%	12.64B
Average	25.14x	2.65x	12.25x	2.05%	55.7B
Weighted average by Cap.	30.71x	3.77x	15.89x	2.08%