|
Delayed
Japan Exchange
02:30:00 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 2,346.00 JPY | +0.17% |
|
+5.34% | -7.82% |
| 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 | 58,649 | - | - |
| Change | - | 15.16% | 57.45% | 4.16% | 3.13% | -15.95% | - | - |
| Enterprise Value (EV) | 32,388 | 37,616 | 59,320 | 60,997 | 62,276 | 58,649 | 58,649 | 58,649 |
| Change | - | 16.14% | 57.7% | 2.83% | 2.1% | -5.82% | 0% | 0% |
| P/E | 29.3x | 29.9x | 26.3x | 23.4x | 20x | 13.5x | 16.3x | 14.7x |
| PBR | 7.81x | 7.22x | 8.39x | 6.99x | 6.26x | 4.08x | 3.73x | 3.29x |
| PEG | - | 2.4x | 0.3x | 1.4x | 0.9x | 0.7x | -1.3x | 1.3x |
| Capitalization / Revenue | 2.71x | 3.19x | 4.08x | 3.86x | 3.62x | 2.7x | 2.56x | 2.35x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.79x | 2.56x | 2.35x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.5x | 11.5x | 10.3x |
| EV / FCF | - | - | - | 0x | 0x | 19x | 21.8x | 22.8x |
| FCF Yield | - | - | - | 3.71% | 4.04% | -0.09% | 4.58% | 4.38% |
| Dividend per Share 2 | 17 | 18 | 31 | 41 | 50 | 67 | 70 | 73.5 |
| Rate of return | 1.19% | 1.09% | 1.19% | 1.52% | 1.77% | 2.96% | 2.98% | 3.13% |
| EPS 2 | 48.89 | 55.04 | 98.76 | 115.4 | 141.3 | 167 | 144 | 160 |
| Distribution rate | 34.8% | 32.7% | 31.4% | 35.5% | 35.4% | 40.1% | 48.6% | 45.9% |
| Net sales 1 | 13,203 | 12,944 | 15,924 | 17,508 | 19,295 | 20,890 | 22,900 | 24,950 |
| 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 | 2,346.00 | 2,346.00 | 2,346.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.16x | - | - | 2.82% | 373M | |
| 25.36x | 4.08x | 14.19x | 2.67% | 240B | |
| 23.79x | 4.98x | 12.21x | 0.7% | 205B | |
| 17.03x | 1.93x | 9.96x | 2.78% | 147B | |
| -561.92x | 39.94x | 164.06x | -.--% | 116B | |
| -128.1x | 17.78x | 97.77x | -.--% | 115B | |
| 16.5x | 2.98x | 11.48x | 4.88% | 96.43B | |
| 23.56x | 6.08x | 14.93x | 2.4% | 70.72B | |
| 25.06x | 2.08x | 13.2x | 1.24% | 49.53B | |
| 15.2x | 2.2x | 9.34x | 5.14% | 49.23B | |
| Average | -52.94x | 9.12x | 38.57x | 2.26% | 108.85B | |
| Weighted average by Cap. | -56.19x | 9.08x | 37.57x | 1.97% |
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
