|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,817.00 JPY | -1.36% |
|
-2.39% | -5.99% |
| 07-06 | Intermestic's All-Store Sales Up 5% in June | MT |
| 07-06 | Intermestic Inc. Reports Preliminary Sales Results for the Month and Second Quarter Ended June 2026 | CI |
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 | 56,365 | - | - |
| Change | - | 7.86% | -5.73% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 62,775 | 58,205 | 53,065 |
| Change | - | 77.19% | -8.5% | -7.28% | -8.83% |
| P/E | 17.1x | 14.5x | 10.5x | 8.83x | 7.89x |
| PBR | 3.43x | 2.3x | 1.87x | 1.65x | 1.45x |
| PEG | 0.6x | -1.3x | 0.3x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.64x | 0.6x | 0.56x |
| EV / Revenue | 0.86x | 1.37x | 0.72x | 0.62x | 0.53x |
| EV / EBITDA | 6.64x | 9.68x | 5.67x | 4.75x | 4.04x |
| EV / EBIT | 7.73x | 11.5x | 7.6x | 5.99x | 4.89x |
| EV / FCF | 8.45x | -2.89x | 15.4x | 9.15x | 7.37x |
| FCF Yield | 11.8% | -34.6% | 6.5% | 10.9% | 13.6% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 68 | 76 |
| Rate of return | 1.55% | 2.25% | 2.77% | 3.69% | 4.13% |
| EPS 2 | 151.3 | 134.6 | 176.2 | 208.5 | 233.5 |
| Distribution rate | 26.6% | 32.7% | 29% | 32.6% | 32.5% |
| Net sales 1 | 44,845 | 50,151 | 87,685 | 93,875 | 100,335 |
| EBITDA 1 | 5,827 | 7,086 | 11,080 | 12,250 | 13,150 |
| EBIT 1 | 5,012 | 5,990 | 8,265 | 9,710 | 10,860 |
| Net income 1 | 3,515 | 4,119 | 5,390 | 6,380 | 7,145 |
| Net Debt 1 | -16,717 | 8,811 | 6,410 | 1,840 | -3,300 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,842.00 | 1,842.00 | 1,842.00 |
| 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, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.43x | 0.71x | 5.65x | 2.78% | 346M | |
| 15.23x | 1.53x | 6.62x | 3.87% | 3.76B | |
| 132.46x | 2.74x | 22.16x | -.--% | 3.01B | |
| 28.51x | 1.04x | 10.1x | -.--% | 1.59B | |
| 17.82x | 1.35x | 8.78x | 1.73% | 936M | |
| 13.5x | 1.32x | 5.49x | 3.82% | 777M | |
| 65.2x | 1.75x | 29.96x | - | 317M | |
| 8.04x | 0.86x | 2.6x | 6.31% | 76.73M | |
| Average | 36.40x | 1.41x | 11.42x | 2.64% | 1.35B | |
| Weighted average by Cap. | 51.22x | 1.74x | 12.19x | 1.96% |
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
