Valuation Crops Corporation

Stocks

Market Closed - Japan Exchange 02:06:12 2026-10-23 EDT			5-day change	1st Jan Change
1,384.00 ^JPY	+0.14%		+0.44%	-0.22%

01-04	Crops Corporation entered into a business acquisition agreement to acquire au Shop and UQ Spot Operation Business from Subsc Co., Ltd.	CI
01-04	Crops Corporation signed a letter of intent to acquire au shop operation business from Toyota Motor Corporation from Toyota Motor Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,313	8,910	12,389	10,676	9,163	13,437
Change	-	7.17%	39.05%	-13.83%	-14.17%	46.65%
Enterprise Value (EV) ¹	4,118	3,649	8,107	6,073	3,645	6,213
Change	-	-11.4%	122.18%	-25.09%	-39.98%	70.46%
P/E	9.95x	6.03x	10.6x	8.85x	9.25x	14.5x
PBR	1.04x	0.94x	1.23x	0.94x	0.75x	1.01x
PEG	-	0.1x	-0.5x	-7.48x	-0.5x	-2.21x
Capitalization / Revenue	0.2x	0.2x	0.26x	0.2x	0.15x	0.2x
EV / Revenue	0.1x	0.08x	0.17x	0.11x	0.06x	0.09x
EV / EBITDA	1.45x	1.28x	3.14x	2.32x	1.22x	1.54x
EV / EBIT	2x	1.45x	3.57x	2.86x	1.51x	1.72x
EV / FCF	2.45x	2.5x	9.03x	6.53x	2.74x	2.17x
FCF Yield	40.8%	40%	11.1%	15.3%	36.5%	46%
Dividend per Share ²	17	20	20	20	20	29
Rate of return	1.85%	2.03%	1.46%	1.77%	2.06%	2.04%
EPS ²	92.44	163.5	129.1	127.5	104.8	97.93
Distribution rate	18.4%	12.2%	15.5%	15.7%	19.1%	29.6%
Net sales ¹	41,041	45,318	48,380	54,487	61,568	67,497
EBITDA ¹	2,831	2,845	2,582	2,622	2,984	4,022
EBIT ¹	2,062	2,509	2,272	2,127	2,418	3,602
Net income ¹	852	1,477	1,175	1,206	991	926
Net Debt ¹	-4,195	-5,261	-4,282	-4,603	-5,518	-7,224
Reference price ²	920.00	986.00	1,371.00	1,129.00	969.00	1,421.00
Nbr of stocks (in thousands)	9,036	9,036	9,036	9,456	9,456	9,456
Announcement Date	6/18/21	6/17/22	6/19/23	6/24/24	6/23/25	6/18/26

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.($)
CROPS CORPORATION	-	-	-	-	83.46M
BEST BUY CO., INC.	14.9x	0.46x	7.32x	3.88%	20.95B
JB HI-FI LIMITED	16.77x	0.73x	8.33x	4.52%	5.63B
MOBILE WORLD INVESTMENT CORPORATION	10.16x	0.47x	6.3x	2.78%	4.29B
DIEN MAY XANH INVESTMENT	9.31x	-	-	-	3.72B
YAMADA HOLDINGS CO., LTD.	13.3x	0.39x	8.37x	2.55%	3.09B
CECONOMY AG	7.78x	0.14x	2.84x	2.21%	2.42B
COM7	15.95x	0.92x	12.23x	3.83%	2.34B
Average	12.60x	0.52x	7.57x	3.29%	5.31B
Weighted average by Cap.	13.72x	0.50x	7.45x	3.64%