Valuation Axial Retailing Inc.

Stocks

Delayed Japan Exchange 21:14:57 2026-09-07 EDT			5-day change	1st Jan Change
1,275.00 ^JPY	+0.55%		-1.47%	+10.41%

09-07	Axial Retailing's August Sales, Average Spending Rise	MT
08-14	Tranche Update on Axial Retailing Inc.'s Equity Buyback Plan announced on May 26, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	73,734	79,033	94,064	87,056	110,114	110,115	-
Change	-	7.19%	19.02%	-7.45%	26.49%	0%	-
Enterprise Value (EV)	58,496	62,340	75,596	67,475	81,739	110,115	110,115
Change	-	6.57%	21.26%	-10.74%	21.14%	34.72%	0%
P/E	10.4x	12.4x	12.7x	9.69x	12.5x	12.5x	12x
PBR	1x	1x	1.13x	0.97x	1.16x	1.13x	1.06x
PEG	-	-1.2x	0.7x	0.4x	-56.56x	5.45x	2.71x
Capitalization / Revenue	0.3x	0.31x	0.35x	0.31x	0.37x	0.36x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.36x	0.34x
EV / EBITDA	0x	0x	0x	0x	0x	5.98x	5.71x
EV / EBIT	0x	0x	0x	0x	0x	8.6x	8.22x
EV / FCF	0x	0x	0x	0x	0x	36.7x	34.4x
FCF Yield	4.93%	4.18%	5.74%	4.75%	11.3%	2.72%	2.91%
Dividend per Share ²	20	20	21.25	27	29	32	34
Rate of return	2.5%	2.33%	2.05%	2.8%	2.33%	2.52%	2.68%
EPS ²	76.76	68.96	81.79	99.54	99.32	101.6	106.1
Distribution rate	26.1%	29%	26%	27.1%	29.2%	31.5%	32%
Net sales ¹	246,450	254,966	270,224	281,870	295,536	309,300	323,800
EBITDA ¹	15,239	15,569	16,781	17,872	18,139	18,400	19,300
EBIT ¹	10,310	10,443	11,779	12,060	12,185	12,800	13,400
Net income ¹	7,074	6,356	7,442	9,006	8,803	9,000	9,400
Net Debt	-15,238	-16,693	-18,468	-19,581	-28,375	-	-
Reference price ²	800.00	857.50	1,039.00	965.00	1,243.00	1,268.00	1,268.00
Nbr of stocks (in thousands)	92,167	92,166	90,533	90,214	88,587	86,842	-
Announcement Date	5/6/22	5/2/23	5/7/24	5/7/25	5/7/26	-	-

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.($)
AXIAL RETAILING INC.	12.7x	-	-	2.48%	718M
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	23.75x	1.10x	11.60x	3.12%	19.13B
Weighted average by Cap.	27.76x	1.17x	12.89x	3.17%