Valuation Calbee, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 15:55:32 2026-08-21 EDT			5-day change	1st Jan Change
16.20 ^EUR	0.00%		-0.61%	+1.25%

07-29	Calbee, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
07-29	Calbee, Inc. Provides Year End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

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	373,472	-	-
Change	-	13.43%	23.75%	-18.52%	7.2%	-0.17%	-	-
Enterprise Value (EV) ¹	248,153	315,830	411,106	328,811	350,615	365,072	367,253	365,040
Change	-	27.27%	30.17%	-20.02%	6.63%	4.12%	0.6%	-0.6%
P/E	17.3x	24.1x	21.5x	16.7x	22x	21.1x	18.8x	17.8x
PBR	1.73x	1.99x	2.23x	1.7x	1.78x	1.7x	1.64x	1.54x
PEG	-	-1.6x	0.6x	3.37x	-1.4x	5.08x	1.6x	3.24x
Capitalization / Revenue	1.24x	1.24x	1.41x	1.08x	1.1x	1.02x	0.99x	0.96x
EV / Revenue	1.01x	1.13x	1.36x	1.02x	1.03x	1x	0.97x	0.94x
EV / EBITDA	6.87x	9.22x	10.3x	7.58x	8.1x	8.25x	7.64x	7.18x
EV / EBIT	9.87x	14.2x	15.1x	11.3x	13.4x	13.7x	12.3x	11.6x
EV / FCF	25.2x	-42.6x	-37.5x	31.3x	37.4x	45.9x	33.6x	20.6x
FCF Yield	3.96%	-2.34%	-2.67%	3.19%	2.68%	2.18%	2.98%	4.85%
Dividend per Share ²	52	52	56	58	66	69	72.48	75.9
Rate of return	2.21%	1.88%	1.63%	2.08%	2.14%	2.25%	2.36%	2.47%
EPS ²	136.2	115.2	159.2	167.1	140	145.8	163.5	172.5
Distribution rate	38.2%	45.2%	35.2%	34.7%	47.1%	47.3%	44.3%	44%
Net sales ¹	245,419	279,315	303,027	322,564	340,151	364,720	376,950	389,183
EBITDA ¹	36,143	34,259	39,979	43,362	43,266	44,233	48,082	50,816
EBIT ¹	25,135	22,233	27,304	29,066	26,173	26,700	29,767	31,400
Net income ¹	18,053	14,772	19,886	20,874	17,329	17,580	19,883	20,867
Net Debt ¹	-57,022	-30,318	-17,260	-20,201	-23,511	-8,400	-6,219	-8,431
Reference price ²	2,355.00	2,771.00	3,429.00	2,793.50	3,077.00	3,070.00	3,070.00	3,070.00
Nbr of stocks (in thousands)	129,586	124,918	124,925	124,937	121,588	121,652	-	-
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.	20.7x	2.85x	14.22x	3.94%	256B
MONDELEZ INTERNATIONAL, INC.	20.54x	2.56x	15.26x	3.19%	82.26B
DANONE	17.63x	1.82x	10.31x	3.55%	49.81B
ARCHER-DANIELS-MIDLAND COMPANY	14.87x	0.55x	9.94x	2.6%	38.7B
THE HERSHEY COMPANY	22.57x	3.4x	13.78x	3.1%	37.46B
AJINOMOTO CO., INC.	37.22x	3.21x	18.56x	0.97%	32.4B
KRAFT HEINZ	-108.9x	1.92x	9.55x	6.26%	30.33B
NESTLÉ INDIA LIMITED	68.47x	10.51x	43.59x	1.11%	29.79B
Average	11.64x	3.35x	16.90x	3.09%	69.56B
Weighted average by Cap.	16.57x	2.97x	15.27x	3.44%