|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,003.00 JPY | +1.45% |
|
+1.49% | +0.43% |
| 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 |
Company Valuation: Calbee, Inc.
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 | 365,128 | - | - |
| Change | - | 13.43% | 23.75% | -18.52% | 7.2% | -2.4% | - | - |
| Enterprise Value (EV) 1 | 248,153 | 315,830 | 411,106 | 328,811 | 350,615 | 356,778 | 359,310 | 357,364 |
| Change | - | 27.27% | 30.17% | -20.02% | 6.63% | 1.76% | 0.71% | -0.54% |
| P/E | 17.3x | 24.1x | 21.5x | 16.7x | 22x | 20.7x | 18.6x | 17.6x |
| PBR | 1.73x | 1.99x | 2.23x | 1.7x | 1.78x | 1.68x | 1.61x | 1.51x |
| PEG | - | -1.6x | 0.6x | 3.37x | -1.4x | 5.83x | 1.7x | 3.06x |
| Capitalization / Revenue | 1.24x | 1.24x | 1.41x | 1.08x | 1.1x | 1x | 0.96x | 0.93x |
| EV / Revenue | 1.01x | 1.13x | 1.36x | 1.02x | 1.03x | 0.97x | 0.95x | 0.91x |
| EV / EBITDA | 6.87x | 9.22x | 10.3x | 7.58x | 8.1x | 8.12x | 7.51x | 7.06x |
| EV / EBIT | 9.87x | 14.2x | 15.1x | 11.3x | 13.4x | 13.5x | 12.2x | 11.5x |
| EV / FCF | 25.2x | -42.6x | -37.5x | 31.3x | 37.4x | 49.6x | 34.4x | 20.7x |
| FCF Yield | 3.96% | -2.34% | -2.67% | 3.19% | 2.68% | 2.02% | 2.9% | 4.84% |
| 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% | 2.3% | 2.41% | 2.53% |
| EPS 2 | 136.2 | 115.2 | 159.2 | 167.1 | 140 | 145 | 161 | 170.3 |
| Distribution rate | 38.2% | 45.2% | 35.2% | 34.7% | 47.1% | 47.6% | 45% | 44.6% |
| Net sales 1 | 245,419 | 279,315 | 303,027 | 322,564 | 340,151 | 366,400 | 378,600 | 391,267 |
| EBITDA 1 | 36,143 | 34,259 | 39,979 | 43,362 | 43,266 | 43,962 | 47,849 | 50,599 |
| EBIT 1 | 25,135 | 22,233 | 27,304 | 29,066 | 26,173 | 26,460 | 29,533 | 31,183 |
| Net income 1 | 18,053 | 14,772 | 19,886 | 20,874 | 17,329 | 17,620 | 19,583 | 20,600 |
| Net Debt 1 | -57,022 | -30,318 | -17,260 | -20,201 | -23,511 | -8,350 | -5,819 | -7,765 |
| Reference price 2 | 2,355.00 | 2,771.00 | 3,429.00 | 2,793.50 | 3,077.00 | 3,003.00 | 3,003.00 | 3,003.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.72x | 0.97x | 8.12x | 2.3% | 2.25B | |
| 21.22x | 3.04x | 14.92x | 3.68% | 273B | |
| 21.31x | 2.47x | 14.6x | 3.4% | 78.3B | |
| 19.24x | 1.95x | 11.03x | 3.2% | 53.46B | |
| 19.13x | 0.57x | 10.9x | 2.39% | 41.4B | |
| 21.47x | 3.19x | 12.97x | 3.37% | 34.77B | |
| 12.33x | 1.97x | 9.7x | 6.2% | 30.69B | |
| 36.69x | 3.09x | 18.32x | 0.97% | 30.54B | |
| 69.72x | 10.4x | 44.17x | 1.11% | 28.59B | |
| Average | 26.87x | 3.07x | 16.08x | 2.96% | 63.65B | |
| Weighted average by Cap. | 23.68x | 2.99x | 15.44x | 3.34% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2229 Stock
- Valuation Calbee, Inc.
Select your edition
All financial news and data tailored to specific country editions
