Valuation Axial Retailing Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
1,273.00 ^JPY	-0.86%		-5.21%	+10.41%

09-07	Axial Retailing's August Sales, Average Spending Rise	MT
09-06	Axial Retailing Inc. Reports Sales Results for the Month and Year to Date Ended August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	73,734	79,033	94,064	87,056	110,114	110,549	-	-
Change	-	7.19%	19.02%	-7.45%	26.49%	0.4%	-	-
Enterprise Value (EV)	58,496	62,340	75,596	67,475	81,739	110,549	110,549	110,549
Change	-	6.57%	21.26%	-10.74%	21.14%	35.25%	0%	0%
P/E	10.4x	12.4x	12.7x	9.69x	12.5x	13.1x	12.6x	12.1x
PBR	1x	1x	1.13x	0.97x	1.16x	1.14x	1.07x	1.01x
PEG	-	-1.2x	0.7x	0.4x	-56.56x	-6.44x	3.5x	2.6x
Capitalization / Revenue	0.3x	0.31x	0.35x	0.31x	0.37x	0.36x	0.35x	0.33x
EV / Revenue	0x	0x	0x	0x	0x	0.36x	0.35x	0.33x
EV / EBITDA	0x	0x	0x	0x	0x	6.25x	6.01x	5.73x
EV / EBIT	0x	0x	0x	0x	0x	9.14x	8.84x	8.44x
EV / FCF	0x	0x	0x	0x	0x	16.5x	79x	79x
FCF Yield	4.93%	4.18%	5.74%	4.75%	11.3%	6.06%	1.27%	1.27%
Dividend per Share ²	20	20	21.25	27	29	30	32	34
Rate of return	2.5%	2.33%	2.05%	2.8%	2.33%	2.36%	2.51%	2.67%
EPS ²	76.76	68.96	81.79	99.54	99.32	97.3	100.8	105.5
Distribution rate	26.1%	29%	26%	27.1%	29.2%	30.8%	31.7%	32.2%
Net sales ¹	246,450	254,966	270,224	281,870	295,536	303,000	317,000	333,000
EBITDA ¹	15,239	15,569	16,781	17,872	18,139	17,700	18,400	19,300
EBIT ¹	10,310	10,443	11,779	12,060	12,185	12,100	12,500	13,100
Net income ¹	7,074	6,356	7,442	9,006	8,803	8,450	8,750	9,160
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	1,273.00	1,273.00	1,273.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AXIAL RETAILING INC.	13.08x	-	-	2.36%	701M
WALMART INC.	36.24x	1.17x	17.87x	0.96%	827B
LOBLAW COMPANIES LIMITED	24x	1.15x	10.01x	0.99%	50.17B
TESCO PLC	15.37x	0.53x	7.79x	3.34%	38.65B
SYSCO CORPORATION	15.51x	0.62x	11.55x	2.86%	38.12B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.4x	0.88x	5.87x	6.2%	35.64B
KROGER CO. (THE)	11.76x	0.33x	6.18x	2.54%	34.86B
WOOLWORTHS GROUP LIMITED	26.19x	0.82x	9.47x	2.81%	32.5B
AHOLD DELHAIZE N.V.	11.74x	0.46x	5.77x	4%	30.98B
SEVEN & I HOLDINGS CO., LTD.	16.23x	0.58x	6.63x	2.99%	26.61B
Average	19.05x	0.73x	9.01x	2.9%	111.54B
Weighted average by Cap.	31.52x	1.05x	15.35x	1.51%