Valuation EDION Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-06-15 EDT			5-day change	1st Jan Change
2,449.00 ^JPY	-2.74%		-0.69%	+15.57%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	132,714	116,101	126,215	155,724	196,123	258,957	-	-
Change	-	-12.52%	8.71%	23.38%	25.94%	32.04%	-	-
Enterprise Value (EV)	146,407	141,775	158,996	234,923	269,063	258,957	258,957	258,957
Change	-	-3.16%	12.15%	47.75%	14.53%	-3.76%	0%	0%
P/E Ratio	7.98x	9.05x	11.4x	17.2x	14x	14.8x	14.9x	14.7x
PBR	0.68x	0.58x	0.63x	0.76x	0.88x	0.97x	1.05x	1x
PEG	-	-0.5x	-1.1x	-0.9x	0.3x	1.65x	1.3x	13.44x
Capitalization / Revenue	0.17x	0.16x	0.18x	0.22x	0.26x	0.29x	0.32x	0.31x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.32x	0.31x
EV / EBITDA	0x	0x	-	0x	-	6.81x	6.25x	6.2x
EV / EBIT	0x	0x	0x	0x	0x	9.96x	8.87x	8.81x
EV / FCF	0x	0x	0x	-0x	0x	16.6x	20.1x	18.9x
FCF Yield	26.4%	0.05%	3.01%	-31.3%	9.12%	6.02%	4.98%	5.29%
Dividend per Share ²	46	44	44	45	47	48	49	50
Rate of return	3.71%	3.88%	3.43%	2.91%	2.51%	2.22%	2%	2.04%
EPS ²	155.3	125.4	112.4	90.07	134.3	146.4	164.6	166.4
Distribution rate	29.6%	35.1%	39.2%	50%	35%	32.8%	29.8%	30%
Net sales ¹	768,113	713,768	720,584	721,085	768,129	793,746	810,000	827,000
EBITDA ¹	38,268	30,515	-	27,819	-	38,000	41,400	41,800
EBIT ¹	26,785	18,796	19,186	16,929	23,394	25,782	29,200	29,400
Net income ¹	16,633	13,109	11,393	9,021	14,118	15,453	17,400	17,600
Net Debt	13,693	25,674	32,781	79,199	72,940	-	-	-
Reference price ²	1,239.00	1,135.00	1,282.00	1,548.00	1,876.00	2,449.00	2,449.00	2,449.00
Nbr of stocks (in thousands)	107,114	102,292	98,451	100,597	104,543	105,740	-	-
Announcement Date	5/14/21	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.($)
EDION CORPORATION	17.07x	-	-	1.87%	1.66B
YAMADA HOLDINGS CO., LTD.	24.4x	0.43x	14.19x	2.48%	2.82B
K'S HOLDINGS CORPORATION	24.33x	0.48x	9.73x	2.25%	1.97B
SUNING.COM CO., LTD.	121.06x	-	-	-.--%	1.67B
AO WORLD PLC	14.54x	0.41x	6.46x	-	691M
MM GROUP FOR INDUSTRY AND INTERNATIONAL TRADE S.A.E.	12.93x	0.57x	7.89x	-	329M
Average	35.72x	0.47x	9.57x	1.65%	1.52B
Weighted average by Cap.	39.59x	0.45x	11.40x	1.79%