Valuation IDOM Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
959.00 ^JPY	+2.90%		-16.46%	-25.02%

10-16	Daiwa Securities Downgrades Idom to Neutral from Outperform; Price Target is 1,000 Yen	MT
10-14	IDOM Inc. Revises Consolidated and Non Consolidate Earnings Guidance for the Fiscal Year Ending February 28, 2027	CI

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	96,291	-	-
Change	-	28.92%	6.97%	22.07%	38.52%	-37.4%	-	-
Enterprise Value (EV) ¹	98,922	114,717	123,421	158,634	221,713	168,007	166,546	165,062
Change	-	15.97%	7.59%	28.53%	39.76%	-24.22%	-0.87%	-0.89%
P/E	6.11x	5.99x	7.95x	8.26x	12.9x	7.52x	6.52x	5.57x
PBR	1.22x	1.37x	1.32x	1.4x	1.75x	0.99x	0.89x	0.79x
PEG	-	0.2x	-0.4x	0.5x	-1.1x	1.01x	0.4x	0.3x
Capitalization / Revenue	0.14x	0.2x	0.22x	0.22x	0.27x	0.15x	0.14x	0.14x
EV / Revenue	0.22x	0.28x	0.29x	0.32x	0.39x	0.26x	0.24x	0.23x
EV / EBITDA	4.55x	5.37x	6.49x	6.85x	9.08x	7.67x	5.84x	4.79x
EV / EBIT	5.35x	6.14x	7.66x	7.98x	11x	8.24x	6.78x	5.87x
EV / FCF	26.2x	54.4x	96.3x	-5.51x	-488x	-46.7x	-56.3x	-31x
FCF Yield	3.82%	1.84%	1.04%	-18.2%	-0.2%	-2.14%	-1.78%	-3.23%
Dividend per Share ²	4.6	42.5	34.19	40.18	35.6	31	44.05	52.5
Rate of return	0.7%	5.02%	3.77%	3.63%	2.32%	3.23%	4.59%	5.47%
EPS ²	107.5	141.5	114	133.9	118.7	127.5	147	172.2
Distribution rate	4.28%	30%	30%	30%	30%	24.3%	30%	30.5%
Net sales ¹	459,532	416,514	419,852	496,678	562,774	639,875	687,000	710,900
EBITDA ¹	21,736	21,375	19,014	23,145	24,430	21,900	28,533	34,450
EBIT ¹	18,485	18,684	16,117	19,890	20,209	20,400	24,580	28,100
Net income ¹	10,794	14,205	11,442	13,447	11,914	12,792	14,756	17,288
Net Debt ¹	32,954	29,672	32,452	47,584	67,889	71,716	70,256	68,771
Reference price ²	657.00	847.00	906.00	1,106.00	1,532.00	959.00	959.00	959.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IDOM INC.	7.52x	0.26x	7.67x	3.23%	610M
O'REILLY AUTOMOTIVE, INC.	27.19x	4.17x	18.45x	-.--%	72.22B
AUTOZONE, INC.	20.74x	2.9x	13.43x	-.--%	50.47B
CARVANA CO.	37.62x	1.53x	15.13x	-.--%	42.35B
PENSKE AUTOMOTIVE GROUP, INC.	15.64x	0.5x	10.89x	2.65%	13.95B
D'IETEREN GROUP	16.67x	1.41x	18.07x	1.22%	10.38B
CARMAX, INC.	16.51x	0.34x	8.99x	-	7.57B
LITHIA MOTORS, INC.	8.53x	0.42x	9.82x	0.86%	6.49B
RUSH ENTERPRISES, INC.	18.5x	0.87x	10.22x	1.15%	5.6B
Average	18.77x	1.38x	12.52x	1.14%	23.29B
Weighted average by Cap.	25.20x	2.60x	15.19x	0.31%