Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
2,129.00 ^JPY	+3.50%		+6.24%	+29.70%

06-11	Daiwa Securities Upgrades Takashimaya Company to Outperform from Neutral; Price Target is 2,300 Yen	MT
05-26	Takashimaya Company, Limited Announces Appointment of Naohiro Satoh as Senior Managing Director (Representative Director), and in Charge of Takashimaya Archives, Effective May 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	187,241	299,060	355,526	373,602	579,875	623,828	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	7.58%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	831,769	824,482	815,540
Change	-	28.39%	18.47%	2.96%	46.53%	-9.11%	-0.88%	-1.08%
P/E Ratio	34.9x	11.2x	11.2x	9.75x	-72.1x	15.7x	15.2x	14.4x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.3x	1.23x	1.16x
PEG	-	0x	0.6x	0.4x	1x	-0x	4.61x	2.89x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.24x	1.21x	1.19x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.65x	1.6x	1.55x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	8.91x	8.49x	8.1x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	14.3x	13.6x	12.9x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	61.9x	39.8x	47.5x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.62%	2.51%	2.1%
Dividend per Share ²	12	13	18.5	24.5	34	40.25	43.25	45.75
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.89%	2.03%	2.15%
EPS ²	16.07	84.89	100.2	126.3	-27.44	135.9	140.4	147.4
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.6%	30.8%	31%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	503,925	515,209	525,209
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	93,367	97,106	100,658
EBIT ¹	4,110	32,519	45,937	57,503	53,516	58,050	60,605	63,044
Net income ¹	5,360	27,838	31,620	39,525	-8,194	39,825	41,130	43,194
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	207,942	200,654	191,713
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,129.00	2,129.00	2,129.00
Nbr of stocks (in thousands)	333,466	315,464	315,463	303,372	293,014	293,014	-	-
Announcement Date	4/11/22	4/14/23	4/12/24	4/14/25	4/14/26	-	-	-

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.($)
TAKASHIMAYA COMPANY, LIMITED	15.14x	1.61x	8.68x	1.96%	3.76B
FALABELLA S.A.	17.83x	1.33x	9.2x	3.97%	16.49B
TRENT LIMITED	67.69x	5.87x	32.76x	0.18%	15.1B
DILLARD'S, INC.	15.46x	1.35x	10.29x	5.31%	9.59B
CANADIAN TIRE CORPORATION, LIMITED	12.76x	1.21x	9.12x	3.91%	7B
MACY'S, INC.	11.76x	0.36x	4.29x	2.97%	6.59B
PEPKOR HOLDINGS LIMITED	12.23x	0.88x	5.26x	2.73%	4.73B
HARVEY NORMAN HOLDINGS LIMITED	11.54x	1.7x	7.37x	5.94%	4.11B
MINISO GROUP HOLDING LIMITED	8.46x	1.08x	5.12x	5.6%	4.01B
SHINSEGAE INC.	19.91x	1.32x	7.64x	0.8%	4B
Average	19.28x	1.67x	9.97x	3.34%	7.54B
Weighted average by Cap.	25.30x	2.14x	12.95x	3.14%