Valuation EDION Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-05	Yamada Holdings Co., Ltd. signed a letter of intent to acquire EDION Corporation.	CI
06-05	Yamada and Edion Sign MOU to Merge Under a Holding Company Structure	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	116,101	126,215	155,724	196,123	228,398	243,201	-
Change	-	8.71%	23.38%	25.94%	16.46%	6.48%	-
Enterprise Value (EV)	141,775	158,996	234,923	269,063	289,761	243,201	243,201
Change	-	12.15%	47.75%	14.53%	7.69%	-16.07%	0%
P/E	9.05x	11.4x	17.2x	14x	14.8x	14x	13.8x
PBR	0.58x	0.63x	0.76x	0.88x	0.97x	0.99x	0.94x
PEG	-	-1.1x	-0.9x	0.3x	1.65x	1.1x	12.62x
Capitalization / Revenue	0.16x	0.18x	0.22x	0.26x	0.29x	0.3x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.3x	0.29x
EV / EBITDA	0x	-	0x	-	0x	5.87x	5.82x
EV / EBIT	0x	0x	0x	0x	0x	8.33x	8.27x
EV / FCF	0x	0x	-0x	0x	0x	18.9x	17.8x
FCF Yield	0.05%	3.01%	-31.3%	9.12%	6.89%	5.3%	5.63%
Dividend per Share ²	44	44	45	47	48	49	50
Rate of return	3.88%	3.43%	2.91%	2.51%	2.22%	2.13%	2.17%
EPS ²	125.4	112.4	90.07	134.3	146.4	164.6	166.4
Distribution rate	35.1%	39.2%	50%	35%	32.8%	29.8%	30%
Net sales ¹	713,768	720,584	721,085	768,129	793,746	810,000	827,000
EBITDA ¹	30,515	-	27,819	-	37,406	41,400	41,800
EBIT ¹	18,796	19,186	16,929	23,394	25,782	29,200	29,400
Net income ¹	13,109	11,393	9,021	14,118	15,453	17,400	17,600
Net Debt	25,674	32,781	79,199	72,940	61,363	-	-
Reference price ²	1,135.00	1,282.00	1,548.00	1,876.00	2,160.00	2,300.00	2,300.00
Nbr of stocks (in thousands)	102,292	98,451	100,597	104,543	105,740	105,740	-
Announcement Date	5/10/22	5/9/23	5/10/24	5/9/25	5/11/26	-	-

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.($)
YAMADA HOLDINGS CO., LTD.	12.58x	0.4x	8.46x	2.79%	2.68B
K'S HOLDINGS CORPORATION	13.12x	0.4x	7.24x	2.68%	1.76B
ADITYA VISION LIMITED	70.86x	3.2x	36.98x	0.18%	881M
AO WORLD PLC	13.82x	0.38x	5.95x	-	726M
MM GROUP FOR INDUSTRY AND INTERNATIONAL TRADE S.A.E.	13.36x	0.59x	8.19x	-	362M
Average	24.75x	0.99x	13.36x	1.88%	1.28B
Weighted average by Cap.	20.93x	0.79x	11.75x	2.32%