Valuation ARCS Company Limited

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-07 EDT			5-day change	1st Jan Change
3,655.00 ^JPY	-2.14%		-3.31%	+7.98%

07-03	Arcs' Attributable Profit Up 3% in Fiscal Q1	MT
04-13	Arcs' Full-Year Profit Increases 13%, Raises Final Dividend Forecast	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	122,554	121,367	167,170	150,552	207,261	194,740	-	-
Change	-	-0.97%	37.74%	-9.94%	37.67%	-6.04%	-	-
Enterprise Value (EV)	82,090	76,237	118,593	100,607	145,410	194,740	194,740	194,740
Change	-	-7.13%	55.56%	-15.17%	44.53%	33.92%	0%	0%
P/E	11.9x	12.2x	14.5x	13.6x	16.8x	15.7x	14.9x	14.1x
PBR	0.75x	0.71x	0.94x	0.82x	1.06x	0.95x	0.92x	0.88x
PEG	-	-4.45x	0.7x	-3.21x	1.3x	26.13x	2.65x	2.64x
Capitalization / Revenue	0.21x	0.21x	0.28x	0.25x	0.33x	0.3x	0.29x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.3x	0.29x	0.29x
EV / EBITDA	0x	0x	0x	0x	0x	6.88x	6.49x	6.24x
EV / EBIT	0x	0x	0x	0x	0x	10.9x	10.3x	9.74x
EV / FCF	0x	0x	0x	0x	0x	18.4x	13.6x	12.9x
FCF Yield	8.02%	7.6%	8.02%	4.97%	8.69%	5.44%	7.34%	7.75%
Dividend per Share ²	57	58	68	74	82	85.5	92	97
Rate of return	2.62%	2.68%	2.2%	2.65%	2.11%	2.34%	2.52%	2.65%
EPS ²	182.5	177.5	214	205	231.4	232.8	245.8	259
Distribution rate	31.2%	32.7%	31.8%	36.1%	35.4%	36.7%	37.4%	37.5%
Net sales ¹	577,568	566,209	591,557	608,284	626,957	645,800	664,100	683,200
EBITDA ¹	24,430	23,657	26,705	26,361	28,157	28,300	30,000	31,200
EBIT ¹	15,562	14,835	16,831	15,936	17,632	17,900	18,950	20,000
Net income ¹	10,304	9,947	11,766	11,063	12,445	12,400	13,100	13,800
Net Debt	-40,464	-45,130	-48,577	-49,945	-61,851	-	-	-
Reference price ²	2,176.00	2,168.00	3,095.00	2,789.00	3,890.00	3,655.00	3,655.00	3,655.00
Nbr of stocks (in thousands)	56,321	55,981	54,013	53,981	53,280	53,280	-	-
Announcement Date	4/14/22	4/14/23	4/15/24	4/14/25	4/13/26	-	-	-

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.($)
ARCS COMPANY LIMITED	16.05x	-	-	2.29%	1.28B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.72x	0.86x	5.8x	6.39%	37.25B
SEVEN & I HOLDINGS CO., LTD.	17.04x	0.6x	6.84x	2.91%	28.02B
CASEY'S GENERAL STORES, INC.	35.32x	1.46x	18.19x	0.34%	27.98B
AVENUE SUPERMARTS LIMITED	69.1x	3.06x	40.06x	-.--%	26.04B
COLES GROUP LIMITED	26.98x	0.84x	9.01x	3.56%	22.85B
CARREFOUR	11.6x	0.24x	4.43x	6.35%	13.49B
JERÓNIMO MARTINS, SGPS, S.A.	16.9x	0.4x	5.75x	3.63%	13.31B
SM INVESTMENTS CORPORATION	7.28x	1.62x	5.51x	2.8%	10.9B
SHOPRITE HOLDINGS LTD	20.88x	0.8x	8.79x	2.73%	10.7B
Average	24.09x	1.10x	11.60x	3.1%	19.18B
Weighted average by Cap.	27.74x	1.17x	12.89x	3.16%