Valuation Bourbon Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
3,015.00 ^JPY	-0.17%		-4.89%	+15.47%

02-16	ISEQ.inc announced that it has received ¥50 million in funding from BSN Media Holdings, Inc., Bourbon Corporation	CI
23-01-29	CAS Capital Fund No. 7 managed by CAS Capital Inc and Bourbon Corporation agreed to acquire Marukin, K.K.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	52,926	54,055	51,388	57,442	61,309	77,837
Change	-	2.13%	-4.93%	11.78%	6.73%	26.96%
Enterprise Value (EV) ¹	39,496	38,337	40,956	43,190	47,604	60,666
Change	-	-2.93%	6.83%	5.45%	10.22%	27.44%
P/E	16.7x	16x	46.9x	18.7x	11x	13.2x
PBR	1.05x	1.02x	0.96x	1.02x	1x	1.16x
PEG	-	2.45x	-0.7x	0x	0.1x	2.27x
Capitalization / Revenue	0.45x	0.57x	0.53x	0.55x	0.54x	0.65x
EV / Revenue	0.33x	0.41x	0.42x	0.42x	0.42x	0.5x
EV / EBITDA	4.51x	4.45x	6.56x	4.95x	3.7x	4.63x
EV / EBIT	9.51x	9.36x	25.8x	11.4x	6.39x	8.1x
EV / FCF	274x	11.3x	-12.9x	9.32x	-37.6x	14.7x
FCF Yield	0.37%	8.84%	-7.73%	10.7%	-2.66%	6.79%
Dividend per Share ²	24	25	26	27	27	42
Rate of return	1.09%	1.11%	1.22%	1.13%	1.06%	1.3%
EPS ²	131.8	140.4	45.62	127.8	231.2	244.6
Distribution rate	18.2%	17.8%	57%	21.1%	11.7%	17.2%
Net sales ¹	118,443	94,451	97,383	103,717	113,475	120,303
EBITDA ¹	8,754	8,612	6,245	8,725	12,853	13,089
EBIT ¹	4,151	4,095	1,587	3,783	7,454	7,485
Net income ¹	3,167	3,374	1,096	3,071	5,566	5,913
Net Debt ¹	-13,430	-15,718	-10,432	-14,252	-13,705	-17,171
Reference price ²	2,203.00	2,250.00	2,139.00	2,391.00	2,536.00	3,220.00
Nbr of stocks (in thousands)	24,024	24,024	24,024	24,024	24,175	24,173
Announcement Date	6/29/21	6/29/22	6/29/23	6/27/24	6/20/25	6/19/26

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.($)
BOURBON CORPORATION	-	-	-	-	463M
NESTLÉ S.A.	19.62x	2.7x	13.48x	4.21%	231B
MONDELEZ INTERNATIONAL, INC.	17.97x	2.35x	14.01x	3.56%	73.72B
DANONE	15.31x	1.63x	9.28x	4.09%	41.7B
ARCHER-DANIELS-MIDLAND COMPANY	14.73x	0.53x	9.47x	2.62%	38.33B
THE HERSHEY COMPANY	19.29x	2.96x	12.01x	3.63%	32.01B
AJINOMOTO CO., INC.	36.01x	3.11x	18.13x	1.03%	31.88B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.72x	3.35%	28.39B
KRAFT HEINZ	-7.92x	1.77x	8.83x	7.14%	26.63B
NESTLÉ INDIA LIMITED	60.39x	9.26x	38.41x	1.26%	26.11B
Average	22.27x	3.28x	15.59x	3.43%	53.03B
Weighted average by Cap.	20.58x	2.86x	14.29x	3.72%