Valuation Central Forest Group, Inc.

Stocks

End-of-day quote NAGOYA STOCK EXCHANGE 2026-10-26			5-day change	1st Jan Change
2,880.00 ^JPY	0.00%		0.00%	+4.73%

24-12-04	Tranche Update on Central Forest Group, Inc.'s Equity Buyback Plan announced on November 6, 2024.	CI
24-12-03	Central Forest Group, Inc.'s Equity Buyback announced on November 6, 2024 has closed with 356,000 shares, representing 4.17% for ¥751.16 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	16,431	16,861	14,709	16,858	19,612	22,491
Change	-	2.62%	-12.76%	14.6%	16.34%	14.68%
Enterprise Value (EV) ¹	-1,524	-3,143	-5,663	-3,027	-1,998	-115.9
Change	-	-106.19%	-80.16%	46.54%	34.02%	94.2%
P/E	25.3x	16x	11.6x	8.64x	9.1x	9.19x
PBR	0.58x	0.59x	0.5x	0.54x	0.6x	0.65x
PEG	-	0.3x	0.6x	0.1x	0.6x	0.7x
Capitalization / Revenue	0.06x	0.06x	0.05x	0.05x	0.06x	0.06x
EV / Revenue	-0.01x	-0.01x	-0.02x	-0.01x	-0.01x	-0x
EV / EBITDA	-1.16x	-1.81x	-2.52x	-0.93x	-0.56x	-0.03x
EV / EBIT	-1.8x	-2.72x	-3.49x	-1.2x	-0.71x	-0.04x
EV / FCF	-0.99x	-1.14x	-8.14x	-2.83x	-1.18x	-0.07x
FCF Yield	-101%	-87.4%	-12.3%	-35.3%	-84.7%	-1,407%
Dividend per Share ²	30	30	34	43	55	62
Rate of return	1.6%	1.56%	2.03%	2.18%	2.29%	2.25%
EPS ²	73.91	119.8	144.4	228	263.6	299.3
Distribution rate	40.6%	25%	23.5%	18.9%	20.9%	20.7%
Net sales ¹	284,793	298,237	312,649	328,838	348,074	366,060
EBITDA ¹	1,311	1,734	2,248	3,240	3,544	3,798
EBIT ¹	849	1,155	1,623	2,529	2,817	3,043
Net income ¹	649	1,052	1,268	1,959	2,250	2,448
Net Debt ¹	-17,955	-20,004	-20,372	-19,885	-21,610	-22,607
Reference price ²	1,871.00	1,920.00	1,675.00	1,970.00	2,398.00	2,750.00
Nbr of stocks (in thousands)	8,782	8,782	8,782	8,557	8,179	8,179
Announcement Date	3/25/21	3/24/22	3/28/23	3/28/24	3/27/25	3/25/26

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.($)
CENTRAL FOREST GROUP, INC.	-	-	-	-	150M
WALMART INC.	41.66x	1.33x	20.39x	0.83%	951B
LOBLAW COMPANIES LIMITED	26.51x	1.27x	11.02x	0.89%	56.46B
TESCO PLC	17.15x	0.6x	8.59x	3.01%	44.85B
SYSCO CORPORATION	16.85x	0.68x	12.61x	2.71%	40.03B
KROGER CO. (THE)	13.31x	0.36x	6.74x	2.26%	39.43B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.97x	0.95x	6.36x	5.3%	38.93B
WOOLWORTHS GROUP LIMITED	28.49x	0.87x	10.11x	2.59%	35.8B
AHOLD DELHAIZE N.V.	12.43x	0.47x	5.98x	3.79%	32.43B
SEVEN & I HOLDINGS CO., LTD.	16.85x	0.66x	7.52x	2.8%	30.64B
Average	21.80x	0.80x	9.92x	2.69%	126.99B
Weighted average by Cap.	36.17x	1.19x	17.49x	1.32%