|
Market Closed -
Japan Exchange
02:30:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 1,642.00 JPY | +0.92% |
|
-0.48% | -15.97% |
| 10-06 | Intermestic Inc. Reports Preliminary Sales Results for the Month Ended September 2026 | CI |
| 07-06 | Intermestic's All-Store Sales Up 5% in June | MT |
Company Valuation: Intermestic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 55,435 | 59,792 | 50,369 | - | - |
| Change | - | 7.86% | -15.76% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 56,919 | 52,119 | 46,279 |
| Change | - | 77.19% | -17.03% | -8.43% | -11.21% |
| P/E | 17.1x | 14.5x | 9.6x | 7.63x | 6.7x |
| PBR | 3.43x | 2.3x | 1.7x | 1.47x | 1.28x |
| PEG | 0.6x | -1.3x | 0.4x | 0.3x | 0.5x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.57x | 0.56x | 0.5x |
| EV / Revenue | 0.86x | 1.37x | 0.65x | 0.58x | 0.46x |
| EV / EBITDA | 6.64x | 9.68x | 4.97x | 4.05x | 3.23x |
| EV / EBIT | 7.73x | 11.5x | 6.86x | 5.25x | 4.09x |
| EV / FCF | 8.45x | -2.89x | 14.6x | 7.68x | 5.71x |
| FCF Yield | 11.8% | -34.6% | 6.85% | 13% | 17.5% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 69 | 78.5 |
| Rate of return | 1.55% | 2.25% | 3.11% | 4.2% | 4.78% |
| EPS 2 | 151.3 | 134.6 | 171 | 215.2 | 244.9 |
| Distribution rate | 26.6% | 32.7% | 29.8% | 32.1% | 32.1% |
| Net sales 1 | 44,845 | 50,151 | 87,665 | 89,815 | 100,785 |
| EBITDA 1 | 5,827 | 7,086 | 11,450 | 12,870 | 14,340 |
| EBIT 1 | 5,012 | 5,990 | 8,300 | 9,920 | 11,305 |
| Net income 1 | 3,515 | 4,119 | 5,235 | 6,585 | 7,495 |
| Net Debt 1 | -16,717 | 8,811 | 6,550 | 1,750 | -4,090 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,642.00 | 1,642.00 | 1,642.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,675 | - | - |
| Announcement Date | 2/14/25 | 2/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.6x | 0.65x | 4.97x | 3.11% | 319M | |
| 7.22x | 1.14x | 6.33x | 3.71% | 32.16B | |
| 20.48x | 1.89x | 12.57x | -.--% | 25.35B | |
| 15.28x | 3.9x | 9.03x | 1.75% | 23.79B | |
| 24.24x | 2.16x | 11.02x | -.--% | 17.47B | |
| 18.42x | 1.21x | 10.19x | 2.9% | 17.28B | |
| 12.19x | 0.62x | 6.38x | 3.44% | 12.84B | |
| 17.67x | 2.25x | 10.88x | 2.28% | 12.4B | |
| 24.67x | 6.22x | 15.43x | 1.25% | 10.04B | |
| 27.24x | 0.58x | 8.57x | -.--% | 8.43B | |
| Average | 17.70x | 2.06x | 9.54x | 1.84% | 16.01B | |
| Weighted average by Cap. | 16.95x | 2.12x | 9.69x | 1.86% |
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
- 262A Stock
- Valuation Intermestic Inc.
Select your edition
All financial news and data tailored to specific country editions
