Company Valuation: JANOME Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 16,161 14,209 12,140 12,651 18,587 21,411
Change - -12.08% -14.56% 4.21% 46.92% 15.19%
Enterprise Value (EV) 1 13,524 12,913 9,587 9,020 13,919 15,923
Change - -4.52% -25.75% -5.91% 54.32% 14.39%
P/E 4.1x 5.57x -30.9x 11.5x 10.5x 37.6x
PBR 0.55x 0.44x 0.37x 0.37x 0.54x 0.61x
PEG - -0.2x 0x -0x 0.2x -0.6x
Capitalization / Revenue 0.37x 0.33x 0.31x 0.35x 0.51x 0.55x
EV / Revenue 0.31x 0.3x 0.25x 0.25x 0.38x 0.41x
EV / EBITDA 2.24x 2.7x 2.95x 3.26x 4.29x 5.66x
EV / EBIT 2.74x 3.53x 4.52x 5.25x 6.26x 8.33x
EV / FCF 2.68x -6.71x 3.95x 37.3x 8.43x 51.6x
FCF Yield 37.2% -14.9% 25.3% 2.68% 11.9% 1.94%
Dividend per Share 2 25 25 25 25 40 55
Rate of return 2.99% 3.4% 3.98% 3.62% 3.85% 4.38%
EPS 2 204.1 131.9 -20.33 60.11 98.81 33.37
Distribution rate 12.3% 19% -123% 41.6% 40.5% 165%
Net sales 1 43,839 42,916 38,571 36,476 36,340 38,968
EBITDA 1 6,034 4,777 3,254 2,763 3,248 2,815
EBIT 1 4,931 3,660 2,121 1,718 2,225 1,912
Net income 1 3,945 2,549 -393 1,131 1,794 590
Net Debt 1 -2,637 -1,296 -2,553 -3,631 -4,668 -5,488
Reference price 2 836.00 735.00 628.00 690.00 1,040.00 1,255.00
Nbr of stocks (in thousands) 19,331 19,331 19,331 18,335 17,872 17,060
Announcement Date 6/28/21 6/27/22 6/26/23 6/24/24 6/23/25 6/16/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 133M
6.98x0.95x4.7x7.96% 30.39B
10.88x0.28x5.03x4.78% 5.04B
13.73x1x8.21x2.14% 4.21B
8.8x1.45x5.63x3.71% 3.89B
11.55x0.75x8.05x0.85% 3.49B
24.14x0.51x8.13x2.31% 2.53B
18.46x - - 5.43% 2.33B
9.68x1.12x7.26x7.13% 2.01B
21.21x - - 2.01% 1.91B
Average 13.94x 0.87x 6.71x 4.04% 5.59B
Weighted average by Cap. 10.10x 0.90x 5.58x 5.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6445 Stock
  4. Valuation JANOME Corporation