|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,163.00 JPY | +0.56% |
|
+18.85% | +14.53% |
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 | 65,821 | - | - |
| Change | - | 7.86% | 10.08% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 71,605 | 67,046 | 61,876 |
| Change | - | 77.19% | 4.37% | -6.37% | -7.71% |
| P/E Ratio | 17.1x | 14.5x | 12.8x | 10.5x | 9.26x |
| PBR | 3.43x | 2.3x | 2.22x | 1.96x | 1.72x |
| PEG | 0.6x | -1.3x | 0.5x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.76x | 0.71x | 0.66x |
| EV / Revenue | 0.86x | 1.37x | 0.83x | 0.72x | 0.62x |
| EV / EBITDA | 6.64x | 9.68x | 6.66x | 5.45x | 4.6x |
| EV / EBIT | 7.73x | 11.5x | 9.01x | 7.02x | 5.74x |
| EV / FCF | 8.45x | - | 14.5x | 10x | 8.18x |
| FCF Yield | 11.8% | - | 6.9% | 9.98% | 12.2% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 67 | 76 |
| Rate of return | 1.55% | 2.25% | 2.37% | 3.11% | 3.53% |
| EPS 2 | 151.3 | 134.6 | 168.2 | 203.9 | 232.2 |
| Distribution rate | 26.6% | 32.7% | 30.3% | 32.9% | 32.7% |
| Net sales 1 | 44,845 | 50,151 | 86,782 | 93,209 | 99,161 |
| EBITDA 1 | 5,827 | 7,086 | 10,744 | 12,292 | 13,458 |
| EBIT 1 | 5,012 | 5,990 | 7,946 | 9,548 | 10,789 |
| Net income 1 | 3,515 | 4,119 | 5,147 | 6,241 | 7,107 |
| Net Debt 1 | -16,717 | 8,811 | 5,784 | 1,225 | -3,945 |
| Reference price 2 | 2,588.00 | 1,954.00 | 2,151.00 | 2,151.00 | 2,151.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,600 | - | - |
| Announcement Date | 2/14/25 | 2/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.31x | 0.86x | 6.91x | 2.28% | 427M | |
| 16.72x | 1.66x | 7.11x | 3.52% | 4.27B | |
| 134.73x | 2.79x | 22.57x | -.--% | 3.07B | |
| 25.29x | 0.95x | 9.26x | -.--% | 1.41B | |
| 24.81x | 1.87x | 11.81x | 1.26% | 1.33B | |
| 14.11x | 1.37x | 5.67x | 3.72% | 840M | |
| 64.29x | 1.73x | 29.6x | - | 326M | |
| 8.36x | 0.9x | 2.71x | 6.08% | 80.08M | |
| Average | 37.70x | 1.52x | 11.96x | 2.41% | 1.47B | |
| Weighted average by Cap. | 50.44x | 1.84x | 12.42x | 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
