|
Market Closed -
Japan Exchange
01:30:00 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 3,201.00 JPY | -4.70% |
|
+4.92% | +20.50% |
| 11-04 | ABC-Mart's All Stores Sales Rise 8.2% in October | MT |
| 10-07 | ABC-Mart,Inc. revises Consolidated and Non-Consolidated Earnings Guidance for the Fiscal Year Ending February 28, 2027 | CI |
Company Valuation: ABC-Mart,Inc.
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 | 792,621 | - | - |
| Change | - | 34.74% | 14.7% | 12.16% | -8.83% | 22.01% | - | - |
| Enterprise Value (EV) 1 | 270,628 | 415,323 | 461,497 | 510,177 | 450,119 | 566,451 | 559,125 | 542,586 |
| Change | - | 53.47% | 11.12% | 10.55% | -11.77% | 25.84% | -1.29% | -2.96% |
| P/E | 23.6x | 18.3x | 15.9x | 15.7x | 14x | 16.3x | 15.6x | 15.1x |
| PBR | 1.45x | 1.79x | 1.87x | 1.94x | 1.63x | 1.86x | 1.75x | 1.65x |
| PEG | - | 0.2x | 0.5x | 1.2x | 6.43x | 3.39x | 3.49x | 4.25x |
| Capitalization / Revenue | 1.68x | 1.91x | 1.85x | 1.91x | 1.72x | 1.96x | 1.87x | 1.81x |
| EV / Revenue | 1.11x | 1.43x | 1.34x | 1.37x | 1.19x | 1.4x | 1.32x | 1.24x |
| EV / EBITDA | 8.17x | 8.63x | 7.51x | 7.47x | 6.49x | 7.56x | 7.18x | 6.77x |
| EV / EBIT | 9.86x | 9.82x | 8.29x | 8.16x | 7.11x | 8.33x | 7.84x | 7.34x |
| EV / FCF | 15.3x | 221x | - | 12.6x | 16.5x | 13.5x | 12.7x | 11.7x |
| FCF Yield | 6.54% | 0.45% | - | 7.93% | 6.08% | 7.38% | 7.88% | 8.58% |
| 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% | 2.5% | 2.57% | 2.64% |
| EPS 2 | 70.2 | 122.2 | 161.6 | 183.2 | 187.2 | 196.2 | 204.9 | 212.2 |
| Distribution rate | 80.7% | 46.4% | 40.4% | 38.2% | 40.1% | 40.8% | 40.1% | 39.8% |
| Net sales 1 | 243,946 | 290,077 | 344,197 | 372,202 | 378,624 | 404,976 | 422,744 | 438,172 |
| EBITDA 1 | 33,117 | 48,102 | 61,454 | 68,331 | 69,331 | 74,976 | 77,842 | 80,139 |
| EBIT 1 | 27,446 | 42,301 | 55,671 | 62,550 | 63,287 | 68,030 | 71,320 | 73,884 |
| Net income 1 | 17,382 | 30,256 | 40,009 | 45,358 | 46,346 | 48,680 | 50,887 | 52,756 |
| 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 | 3,201.00 | 3,201.00 | 3,201.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.32x | 1.4x | 7.56x | 2.5% | 5.01B | |
| 27.29x | 4.16x | 14.8x | 3.27% | 205B | |
| 46.74x | 5.76x | 23.72x | 0.8% | 151B | |
| 26.3x | 2.72x | 17.39x | 0.77% | 73.82B | |
| 22.44x | 1.52x | 8.62x | 4.11% | 28.88B | |
| 16.1x | 3.22x | 12.17x | 1.4% | 26.1B | |
| 40.34x | 2.2x | 8.53x | 1.78% | 25.59B | |
| 18.91x | 2.63x | 11.9x | 2.03% | 23.62B | |
| 21.49x | 1.28x | 10.94x | -.--% | 15.5B | |
| 17.28x | 2.18x | 8.75x | 3.33% | 12.96B | |
| Average | 25.32x | 2.71x | 12.44x | 2% | 56.76B | |
| Weighted average by Cap. | 31.33x | 3.92x | 16.37x | 2.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2670 Stock
- Valuation ABC-Mart,Inc.
Select your edition
All financial news and data tailored to specific country editions
