Valuation Iwatani Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
1,976.00 ^JPY	+2.44%		+3.54%	+19.94%

05-14	Iwatani Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI
05-14	Iwatani Corporation Proposes Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 18, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	297,376	333,069	491,419	343,948	461,507	454,828	-	-
Change	-	12%	47.54%	-30.01%	34.18%	-1.45%	-	-
Enterprise Value (EV) ¹	378,376	438,534	711,747	547,471	678,703	676,161	683,761	689,861
Change	-	15.9%	62.3%	-23.08%	23.97%	-0.37%	1.12%	0.89%
P/E	9.92x	10.4x	10.4x	8.5x	9.68x	9.18x	9.2x	8.83x
PBR	1.1x	1.1x	1.36x	0.89x	1.06x	0.98x	0.9x	0.84x
PEG	-	1.52x	0.2x	-0.6x	0.5x	2.35x	-44.54x	2.09x
Capitalization / Revenue	0.43x	0.37x	0.58x	0.39x	0.51x	0.47x	0.46x	0.45x
EV / Revenue	0.55x	0.48x	0.84x	0.62x	0.75x	0.7x	0.7x	0.69x
EV / EBITDA	6.18x	6.83x	9.28x	7.39x	-	8.02x	7.59x	7.25x
EV / EBIT	9.44x	11x	14.1x	11.8x	17.7x	13.8x	13.3x	12.7x
EV / FCF	-20.1x	-49.7x	108x	-91.3x	19.2x	35.3x	48x	34.7x
FCF Yield	-4.99%	-2.01%	0.93%	-1.1%	5.21%	2.83%	2.08%	2.88%
Dividend per Share ²	21.25	23.75	32.5	47	47	47.6	49.5	50.75
Rate of return	1.64%	1.64%	1.52%	3.14%	2.34%	2.41%	2.51%	2.57%
EPS ²	130.2	139.2	205.8	175.8	207.1	215.2	214.7	223.8
Distribution rate	16.3%	17.1%	15.8%	26.7%	22.7%	22.1%	23.1%	22.7%
Net sales ¹	690,392	906,261	847,888	883,011	908,522	962,300	978,975	1,000,400
EBITDA ¹	61,187	64,250	76,667	74,105	-	84,300	90,100	95,200
EBIT ¹	40,076	40,035	50,635	46,228	38,318	49,020	51,275	54,150
Net income ¹	29,964	32,022	47,363	40,448	47,666	48,100	49,425	51,500
Net Debt ¹	81,000	105,465	220,328	203,523	217,196	221,333	228,933	235,033
Reference price ²	1,292.50	1,447.50	2,135.50	1,494.50	2,005.00	1,976.00	1,976.00	1,976.00
Nbr of stocks (in thousands)	230,078	230,100	230,119	230,143	230,178	230,176	-	-
Announcement Date	5/13/22	5/15/23	5/13/24	5/14/25	5/14/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IWATANI CORPORATION	9.18x	0.7x	8.02x	2.41%	2.82B
EXXONMOBIL HOLDINGS CORPORATION	11.84x	1.47x	6.49x	3.02%	568B
RELIANCE INDUSTRIES LTD	20.41x	1.69x	9.71x	0.49%	185B
BP PLC	7.14x	0.53x	2.62x	5.49%	101B
CHINA PETROLEUM & CHEMICAL CORPORATION	9.89x	0.28x	4.52x	7.04%	79.61B
VALERO ENERGY CORPORATION	8.63x	0.63x	5.76x	1.8%	79.51B
MARATHON PETROLEUM CORPORATION	7.37x	0.7x	5.67x	1.52%	77.76B
PHILLIPS 66	8.66x	0.57x	6.63x	2.86%	70.73B
SUNCOR ENERGY INC.	8.44x	1.6x	4.26x	3.11%	64.93B
IMPERIAL OIL LIMITED	11.51x	1.29x	7.23x	2.1%	55.6B
Average	10.31x	0.95x	6.09x	2.98%	128.57B
Weighted average by Cap.	11.75x	1.20x	6.36x	2.89%