|
Delayed
Japan Exchange
02:30:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 2,163.00 JPY | -0.05% |
|
+0.65% | -15.01% |
| 09-07 | I'LL inc. Reports Earnings Results for the Full Year Ended July 31, 2026 | CI |
| 09-07 | I'LL inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending July 31, 2028 and July 31, 2029 | CI |
Company Valuation: I'LL inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35,826 | 41,256 | 64,959 | 67,660 | 69,777 | 54,074 | - | - |
| Change | - | 15.16% | 57.45% | 4.16% | 3.13% | -22.5% | - | - |
| Enterprise Value (EV) | 32,388 | 37,616 | 59,320 | 60,997 | 62,276 | 54,074 | 54,074 | 54,074 |
| Change | - | 16.14% | 57.7% | 2.83% | 2.1% | -13.17% | 0% | 0% |
| P/E | 29.3x | 29.9x | 26.3x | 23.4x | 20x | 13.5x | 15x | 11.8x |
| PBR | 7.81x | 7.22x | 8.39x | 6.99x | 6.26x | 4.08x | 3.24x | 2.72x |
| PEG | - | 2.4x | 0.3x | 1.4x | 0.9x | 0.7x | -1.2x | 0.4x |
| Capitalization / Revenue | 2.71x | 3.19x | 4.08x | 3.86x | 3.62x | 2.7x | 2.37x | 2.17x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.57x | 2.37x | 2.17x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.64x | 10.6x | 9.49x |
| EV / FCF | - | - | - | 0x | 0x | 17.5x | 13.8x | 12.7x |
| FCF Yield | - | - | - | 3.71% | 4.04% | -0.09% | 7.23% | 7.86% |
| Dividend per Share 2 | 17 | 18 | 31 | 41 | 50 | 67 | 70 | 76 |
| Rate of return | 1.19% | 1.09% | 1.19% | 1.52% | 1.77% | 2.96% | 3.24% | 3.51% |
| EPS 2 | 48.89 | 55.04 | 98.76 | 115.4 | 141.3 | 167 | 144 | 184 |
| Distribution rate | 34.8% | 32.7% | 31.4% | 35.5% | 35.4% | 40.1% | 48.6% | 41.3% |
| Net sales 1 | 13,203 | 12,944 | 15,924 | 17,508 | 19,295 | 20,890 | 22,800 | 24,900 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,829 | 2,100 | 3,547 | 4,263 | 4,819 | 5,566 | 5,100 | 5,700 |
| Net income 1 | 1,224 | 1,377 | 2,472 | 2,887 | 3,488 | 4,176 | 3,600 | 4,000 |
| Net Debt | -3,438 | -3,640 | -5,639 | -6,663 | -7,501 | - | - | - |
| Reference price 2 | 1,431.00 | 1,648.00 | 2,595.00 | 2,703.00 | 2,824.00 | 2,163.00 | 2,163.00 | 2,163.00 |
| Nbr of stocks (in thousands) | 25,036 | 25,034 | 25,033 | 25,031 | 24,709 | 25,000 | - | - |
| Announcement Date | 9/6/21 | 9/7/22 | 9/8/23 | 9/6/24 | 9/5/25 | 9/7/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.08x | - | - | 3.05% | 343M | |
| 22.77x | 3.72x | 12.99x | 2.92% | 219B | |
| -133.08x | 18.57x | 102.94x | -.--% | 120B | |
| 13.79x | 1.52x | 8.01x | 3.47% | 114B | |
| 13.78x | 2.51x | 9.46x | 5.96% | 80.39B | |
| 19.36x | 5.14x | 12.63x | 2.93% | 57.92B | |
| 13.62x | 1.97x | 8.34x | 5.72% | 43.9B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.83B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.53B | |
| 17.65x | 2.23x | 10.58x | 4.95% | 36.18B | |
| Average | 2.44x | 4.34x | 20.73x | 3.12% | 75.51B | |
| Weighted average by Cap. | -5.39x | 5.32x | 25.46x | 2.92% |
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
- 3854 Stock
- Valuation I'LL inc.
Select your edition
All financial news and data tailored to specific country editions
