Valuation Calbee, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:56:42 2026-07-06 EDT			5-day change	1st Jan Change
16.20 ^EUR	+1.89%		+2.58%	-0.63%

05-13	Oasis Management Company is making shareholder proposal to Calbee Inc, filing shows	RE
05-13	Japan's Calbee goes monochrome amid Iran war	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	305,175	346,148	428,366	349,012	374,126	369,019	-	-
Change	-	13.43%	23.75%	-18.52%	7.2%	-1.36%	-	-
Enterprise Value (EV) ¹	248,153	315,830	411,106	328,811	350,615	358,881	363,200	361,254
Change	-	27.27%	30.17%	-20.02%	6.63%	2.36%	1.2%	-0.54%
P/E	17.3x	24.1x	21.5x	16.7x	22x	20.7x	18.6x	17.3x
PBR	1.73x	1.99x	2.23x	1.7x	1.78x	1.68x	1.64x	1.51x
PEG	-	-1.6x	0.6x	3.37x	-1.4x	4.38x	1.6x	2.36x
Capitalization / Revenue	1.24x	1.24x	1.41x	1.08x	1.1x	1x	0.97x	0.94x
EV / Revenue	1.01x	1.13x	1.36x	1.02x	1.03x	0.98x	0.96x	0.92x
EV / EBITDA	6.87x	9.22x	10.3x	7.58x	8.1x	8.07x	7.56x	7.02x
EV / EBIT	9.87x	14.2x	15.1x	11.3x	13.4x	13.5x	12.2x	11.3x
EV / FCF	25.2x	-42.6x	-37.5x	31.3x	37.4x	49.8x	34.8x	20.9x
FCF Yield	3.96%	-2.34%	-2.67%	3.19%	2.68%	2.01%	2.87%	4.79%
Dividend per Share ²	52	52	56	58	66	69	72.48	75.88
Rate of return	2.21%	1.88%	1.63%	2.08%	2.14%	2.27%	2.39%	2.5%
EPS ²	136.2	115.2	159.2	167.1	140	146.6	163.4	175.4
Distribution rate	38.2%	45.2%	35.2%	34.7%	47.1%	47.1%	44.3%	43.3%
Net sales ¹	245,419	279,315	303,027	322,564	340,151	368,000	378,600	391,720
EBITDA ¹	36,143	34,259	39,979	43,362	43,266	44,453	48,049	51,439
EBIT ¹	25,135	22,233	27,304	29,066	26,173	26,660	29,783	32,020
Net income ¹	18,053	14,772	19,886	20,874	17,329	17,820	19,833	21,200
Net Debt ¹	-57,022	-30,318	-17,260	-20,201	-23,511	-10,138	-5,819	-7,765
Reference price ²	2,355.00	2,771.00	3,429.00	2,793.50	3,077.00	3,035.00	3,035.00	3,035.00
Nbr of stocks (in thousands)	129,586	124,918	124,925	124,937	121,588	121,588	-	-
Announcement Date	5/10/22	5/9/23	5/9/24	5/12/25	5/14/26	-	-	-

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.($)
NESTLÉ S.A.	20.98x	3.01x	14.78x	3.72%	271B
MONDELEZ INTERNATIONAL, INC.	21.27x	2.47x	14.55x	3.41%	78.19B
DANONE	19.35x	1.96x	11.05x	3.18%	53.75B
THE HERSHEY COMPANY	22.82x	3.36x	13.68x	3.17%	36.95B
AJINOMOTO CO., INC.	43.57x	3.64x	21.55x	0.82%	36.55B
KRAFT HEINZ	12.11x	1.94x	9.56x	6.33%	30.08B
NESTLÉ INDIA LIMITED	71.25x	10.64x	45.18x	1.07%	29.56B
BUNGE GLOBAL SA	12.23x	0.38x	8.68x	2.73%	20.66B
Average	27.95x	3.42x	17.38x	3.05%	69.55B
Weighted average by Cap.	24.34x	3.15x	15.87x	3.36%