|
Market Closed -
Japan Exchange
02:30:00 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 1,298.00 JPY | +0.62% |
|
+0.54% | +1.49% |
| 07-28 | Tokai Tokyo Downgrades Idom to Neutral from Outperform; Price Target is 1,420 Yen | MT |
| 07-14 | IDOM Inc. Reports Earnings Results for the First Quarter Ended May 31, 2026 | CI |
Company Valuation: IDOM Inc.
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,968 | 85,045 | 90,969 | 111,050 | 153,824 | 130,329 | - | - |
| Change | - | 28.92% | 6.97% | 22.07% | 38.52% | -15.27% | - | - |
| Enterprise Value (EV) 1 | 98,922 | 114,717 | 123,421 | 158,634 | 221,713 | 192,829 | 200,602 | 198,998 |
| Change | - | 15.97% | 7.59% | 28.53% | 39.76% | -13.03% | 4.03% | -0.8% |
| P/E | 6.11x | 5.99x | 7.95x | 8.26x | 12.9x | 9.14x | 8.11x | 7.41x |
| PBR | 1.22x | 1.37x | 1.32x | 1.4x | 1.75x | 1.32x | 1.18x | 1.06x |
| PEG | - | 0.2x | -0.4x | 0.5x | -1.1x | 0.5x | 0.6x | 0.78x |
| Capitalization / Revenue | 0.14x | 0.2x | 0.22x | 0.22x | 0.27x | 0.21x | 0.19x | 0.18x |
| EV / Revenue | 0.22x | 0.28x | 0.29x | 0.32x | 0.39x | 0.31x | 0.3x | 0.28x |
| EV / EBITDA | 4.55x | 5.37x | 6.49x | 6.85x | 9.08x | 6.86x | 6.32x | 5.65x |
| EV / EBIT | 5.35x | 6.14x | 7.66x | 7.98x | 11x | 8.1x | 7.59x | 7x |
| EV / FCF | 26.2x | 54.4x | 96.3x | -5.51x | -488x | -58.3x | 259x | -42.1x |
| FCF Yield | 3.82% | 1.84% | 1.04% | -18.2% | -0.2% | -1.72% | 0.39% | -2.38% |
| Dividend per Share 2 | 4.6 | 42.5 | 34.19 | 40.18 | 35.6 | 43.61 | 48.92 | 53.66 |
| Rate of return | 0.7% | 5.02% | 3.77% | 3.63% | 2.32% | 3.36% | 3.77% | 4.13% |
| EPS 2 | 107.5 | 141.5 | 114 | 133.9 | 118.7 | 141.9 | 160 | 175.2 |
| Distribution rate | 4.28% | 30% | 30% | 30% | 30% | 30.7% | 30.6% | 30.6% |
| Net sales 1 | 459,532 | 416,514 | 419,852 | 496,678 | 562,774 | 631,100 | 675,400 | 712,400 |
| EBITDA 1 | 21,736 | 21,375 | 19,014 | 23,145 | 24,430 | 28,100 | 31,733 | 35,250 |
| EBIT 1 | 18,485 | 18,684 | 16,117 | 19,890 | 20,209 | 23,820 | 26,420 | 28,425 |
| Net income 1 | 10,794 | 14,205 | 11,442 | 13,447 | 11,914 | 14,248 | 16,058 | 17,585 |
| Net Debt 1 | 32,954 | 29,672 | 32,452 | 47,584 | 67,889 | 62,500 | 70,273 | 68,669 |
| Reference price 2 | 657.00 | 847.00 | 906.00 | 1,106.00 | 1,532.00 | 1,298.00 | 1,298.00 | 1,298.00 |
| Nbr of stocks (in thousands) | 100,407 | 100,407 | 100,407 | 100,407 | 100,407 | 100,407 | - | - |
| Announcement Date | 4/14/22 | 4/14/23 | 4/12/24 | 4/11/25 | 4/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.14x | 0.31x | 6.86x | 3.36% | 819M | |
| 49.04x | 1.96x | 19.23x | -.--% | 54.42B | |
| 21.93x | 0.39x | 10.9x | - | 8.5B | |
| 26.89x | 2.06x | 11.52x | -.--% | 4.36B | |
| 12.5x | 0.5x | 8.97x | 2.27% | 811M | |
| 15.27x | 2.91x | 11.75x | 4.38% | 436M | |
| 7.51x | 0.22x | 4.53x | 15.46% | 268M | |
| -1772.52x | 0.35x | -13.01x | - | 260M | |
| Average | -203.78x | 1.09x | 7.59x | 4.24% | 8.73B | |
| Weighted average by Cap. | 36.33x | 1.73x | 17.25x | 0.17% |
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
- 7599 Stock
- Valuation IDOM Inc.
Select your edition
All financial news and data tailored to specific country editions
