Real-time Estimate
Tradegate
16:00:13 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
11.46
EUR
|
0.00%
|
|
-0.09%
|
-5.75%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,262,988
|
3,564,522
|
4,937,509
|
5,378,844
|
5,851,321
|
5,084,716
|
-
|
-
|
Enterprise Value (EV)
1 |
2,888,214
|
3,136,579
|
6,415,587
|
7,640,151
|
8,095,386
|
6,359,114
|
6,206,900
|
6,335,190
|
P/E ratio
|
15
x
|
19.9
x
|
23.4
x
|
19.1
x
|
26.3
x
|
17.2
x
|
15.1
x
|
14
x
|
Yield
|
2.67%
|
2.44%
|
1.79%
|
1.86%
|
1.69%
|
2.1%
|
2.36%
|
2.52%
|
Capitalization / Revenue
|
0.49
x
|
0.62
x
|
0.56
x
|
0.46
x
|
0.51
x
|
0.44
x
|
0.44
x
|
0.43
x
|
EV / Revenue
|
0.43
x
|
0.54
x
|
0.73
x
|
0.65
x
|
0.71
x
|
0.55
x
|
0.53
x
|
0.53
x
|
EV / EBITDA
|
4.28
x
|
5
x
|
8.54
x
|
7.68
x
|
7.67
x
|
5.99
x
|
5.64
x
|
5.59
x
|
EV / FCF
|
12.5
x
|
21.5
x
|
-3.63
x
|
14.8
x
|
33.6
x
|
15.2
x
|
13.1
x
|
13.2
x
|
FCF Yield
|
7.97%
|
4.65%
|
-27.6%
|
6.74%
|
2.98%
|
6.57%
|
7.64%
|
7.55%
|
Price to Book
|
1.25
x
|
1.34
x
|
1.66
x
|
1.55
x
|
1.57
x
|
1.35
x
|
1.27
x
|
1.19
x
|
Nbr of stocks (in thousands)
|
2,648,529
|
2,648,889
|
2,649,352
|
2,649,677
|
2,623,911
|
2,594,243
|
-
|
-
|
Reference price
2 |
1,232
|
1,346
|
1,864
|
2,030
|
2,230
|
1,960
|
1,960
|
1,960
|
Announcement Date
|
20-04-09
|
21-04-08
|
22-04-07
|
23-04-06
|
24-04-10
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
6,644,359
|
5,766,718
|
8,749,752
|
11,811,300
|
11,471,700
|
11,508,004
|
11,622,649
|
11,843,219
|
EBITDA
1 |
674,315
|
626,873
|
751,491
|
995,300
|
1,054,900
|
1,062,480
|
1,099,561
|
1,133,435
|
EBIT
1 |
424,266
|
366,329
|
387,653
|
506,500
|
534,200
|
545,236
|
573,195
|
603,907
|
Operating Margin
|
6.39%
|
6.35%
|
4.43%
|
4.29%
|
4.66%
|
4.74%
|
4.93%
|
5.1%
|
Earnings before Tax (EBT)
1 |
346,469
|
258,776
|
311,854
|
402,761
|
277,007
|
435,085
|
490,240
|
529,802
|
Net income
1 |
218,185
|
179,262
|
210,774
|
280,900
|
224,600
|
296,922
|
335,612
|
363,290
|
Net margin
|
3.28%
|
3.11%
|
2.41%
|
2.38%
|
1.96%
|
2.58%
|
2.89%
|
3.07%
|
EPS
2 |
82.32
|
67.68
|
79.56
|
106.0
|
84.88
|
114.0
|
129.7
|
140.4
|
Free Cash Flow
1 |
230,279
|
145,868
|
-1,769,090
|
515,247
|
241,200
|
417,905
|
474,181
|
478,139
|
FCF margin
|
3.47%
|
2.53%
|
-20.22%
|
4.36%
|
2.1%
|
3.63%
|
4.08%
|
4.04%
|
FCF Conversion (EBITDA)
|
34.15%
|
23.27%
|
-
|
51.77%
|
22.86%
|
39.33%
|
43.12%
|
42.18%
|
FCF Conversion (Net income)
|
105.54%
|
81.37%
|
-
|
183.43%
|
107.39%
|
140.75%
|
141.29%
|
131.61%
|
Dividend per Share
2 |
32.83
|
32.83
|
33.33
|
37.67
|
37.67
|
41.16
|
46.19
|
49.41
|
Announcement Date
|
20-04-09
|
21-04-08
|
22-04-07
|
23-04-06
|
24-04-10
|
-
|
-
|
-
|
Fiscal Period: February |
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 Q1
|
2026 S1
|
2026 S2
|
2027 S1
|
---|
Net sales
1 |
2,788,408
|
-
|
3,646,449
|
2,503,023
|
2,600,280
|
5,103,303
|
2,447,300
|
3,204,188
|
5,651,505
|
3,172,276
|
2,987,520
|
6,159,700
|
2,650,666
|
2,896,300
|
5,547,000
|
3,033,100
|
2,891,634
|
5,924,700
|
2,699,581
|
3,010,898
|
5,730,500
|
3,002,171
|
2,938,076
|
-
|
2,639,000
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
217,246
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
179,738
|
-
|
186,170
|
116,757
|
84,726
|
201,483
|
102,300
|
132,400
|
234,767
|
160,106
|
111,627
|
271,700
|
81,992
|
159,100
|
241,100
|
168,900
|
124,208
|
293,100
|
75,897
|
154,559
|
235,130
|
178,778
|
135,995
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
6.45%
|
-
|
5.11%
|
4.66%
|
3.26%
|
3.95%
|
4.18%
|
4.13%
|
4.15%
|
5.05%
|
3.74%
|
4.41%
|
3.09%
|
5.49%
|
4.35%
|
5.57%
|
4.3%
|
4.95%
|
2.81%
|
5.13%
|
4.1%
|
5.95%
|
4.63%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
117,496
|
-
|
159,828
|
99,626
|
-
|
-
|
94,203
|
104,244
|
198,447
|
139,341
|
64,973
|
204,314
|
64,583
|
-
|
75,795
|
146,110
|
55,102
|
201,212
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
72,519
|
-
|
106,500
|
68,377
|
35,897
|
-
|
65,000
|
71,050
|
136,089
|
98,619
|
46,192
|
144,800
|
42,180
|
38,000
|
80,200
|
101,900
|
42,520
|
144,400
|
43,667
|
77,067
|
-
|
110,233
|
63,867
|
-
|
49,400
|
-
|
-
|
-
|
Net margin
|
2.6%
|
-
|
2.92%
|
2.73%
|
1.38%
|
-
|
2.66%
|
2.22%
|
2.41%
|
3.11%
|
1.55%
|
2.35%
|
1.59%
|
1.31%
|
1.45%
|
3.36%
|
1.47%
|
2.44%
|
1.62%
|
2.56%
|
-
|
3.67%
|
2.17%
|
-
|
1.87%
|
-
|
-
|
-
|
EPS
2 |
27.38
|
-
|
40.20
|
25.81
|
13.55
|
-
|
24.55
|
26.81
|
51.36
|
37.22
|
17.46
|
-
|
15.92
|
14.36
|
30.28
|
38.47
|
16.15
|
-
|
18.25
|
29.21
|
-
|
40.85
|
20.83
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
15.83
|
17.00
|
16.00
|
-
|
17.33
|
17.33
|
-
|
16.50
|
16.50
|
-
|
21.17
|
-
|
-
|
-
|
18.83
|
-
|
18.83
|
18.83
|
-
|
20.00
|
20.00
|
-
|
20.00
|
20.00
|
-
|
22.00
|
22.00
|
24.00
|
Announcement Date
|
20-10-08
|
21-04-08
|
21-10-07
|
22-01-13
|
22-04-07
|
22-04-07
|
22-07-07
|
22-10-06
|
22-10-06
|
23-01-12
|
23-04-06
|
23-04-06
|
23-07-13
|
23-10-12
|
23-10-12
|
24-01-11
|
24-04-10
|
24-04-10
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
1,478,078
|
2,261,307
|
2,244,065
|
1,274,398
|
1,122,184
|
1,250,474
|
Net Cash position
1 |
374,774
|
427,943
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.967
x
|
2.272
x
|
2.127
x
|
1.199
x
|
1.021
x
|
1.103
x
|
Free Cash Flow
1 |
230,279
|
145,868
|
-1,769,090
|
515,247
|
241,200
|
417,905
|
474,181
|
478,139
|
ROE (net income / shareholders' equity)
|
8.5%
|
6.8%
|
7.5%
|
8.7%
|
6.2%
|
7.87%
|
8.63%
|
8.89%
|
ROA (Net income/ Total Assets)
|
7.09%
|
2.77%
|
4.57%
|
4.93%
|
4.8%
|
3.74%
|
4.06%
|
4.4%
|
Assets
1 |
3,078,548
|
6,471,786
|
4,610,276
|
5,693,184
|
4,682,376
|
7,947,064
|
8,265,044
|
8,265,512
|
Book Value Per Share
2 |
982.0
|
1,008
|
1,125
|
1,311
|
1,417
|
1,456
|
1,539
|
1,650
|
Cash Flow per Share
2 |
168.0
|
157.0
|
190.0
|
248.0
|
236.0
|
325.0
|
338.0
|
344.0
|
Capex
1 |
346,391
|
363,897
|
425,621
|
416,366
|
457,100
|
536,894
|
490,724
|
500,948
|
Capex / Sales
|
5.21%
|
6.31%
|
4.86%
|
3.53%
|
3.98%
|
4.67%
|
4.22%
|
4.23%
|
Announcement Date
|
20-04-09
|
21-04-08
|
22-04-07
|
23-04-06
|
24-04-10
|
-
|
-
|
-
|
Last Close Price
1,960
JPY Average target price
2,423
JPY Spread / Average Target +23.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.02% | 37.38B | | -11.96% | 34.11B | | -6.31% | 16.78B | | +6.77% | 15.25B | | +38.57% | 14.17B | | -20.10% | 12.72B | | -.--% | 11.82B | | -12.83% | 10.1B | | -19.23% | 9.82B |
Supermarkets & Convenience Stores
|