Valuation Yamami Company

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-20 EDT			5-day change	1st Jan Change
6,690.00 ^JPY	-1.33%		0.00%	+35.15%

08-12	Yamami Company Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending June 30, 2027	CI
08-12	Yamami Company Proposes Dividend for the Fiscal Year Ended June 30, 2026, Payable on September 30, 2026; Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,458	9,218	22,887	34,070	33,895	46,610	-	-
Change	-	-26.01%	148.3%	48.86%	-0.51%	37.51%	-	-
Enterprise Value (EV)	15,824	11,566	24,273	35,474	35,824	46,610	46,610	46,610
Change	-	-26.91%	109.87%	46.14%	0.99%	30.11%	0%	0%
P/E	20.5x	11.5x	15.5x	22.7x	17.6x	21.2x	15.5x	12.8x
PBR	1.62x	1.11x	2.41x	3.27x	2.86x	3.49x	3.03x	2.62x
PEG	-	0.4x	0.2x	12.69x	0.6x	1.5x	0.4x	0.6x
Capitalization / Revenue	0.9x	0.57x	1.2x	1.62x	1.46x	1.75x	1.51x	1.31x
EV / Revenue	0x	0x	0x	0x	0x	1.75x	1.51x	1.31x
EV / EBITDA	0x	0x	0x	-	-	8.44x	6.96x	6.07x
EV / EBIT	0x	0x	0x	0x	0x	14.1x	10.4x	8.47x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	26	32	66	72	84	140	180	100
Rate of return	1.45%	2.42%	2.01%	1.47%	1.73%	2.09%	2.69%	1.49%
EPS ²	87.06	115.2	211.9	215.7	275.9	315.8	430.6	523.9
Distribution rate	29.9%	27.8%	31.1%	33.4%	30.4%	44.3%	41.8%	19.1%
Net sales ¹	13,811	16,178	19,001	21,064	23,238	26,700	30,800	35,500
EBITDA ¹	2,524	2,524	3,606	-	-	5,520	6,700	7,680
EBIT ¹	902	1,039	2,079	1,727	2,649	3,300	4,500	5,500
Net income ¹	606	802	1,476	1,502	1,921	2,200	3,000	3,650
Net Debt	3,366	2,348	1,386	1,404	1,929	-	-	-
Reference price ²	1,788.00	1,323.00	3,285.00	4,890.00	4,865.00	6,690.00	6,690.00	6,690.00
Nbr of stocks (in thousands)	6,967	6,967	6,967	6,967	6,967	6,967	-	-
Announcement Date	8/9/22	8/9/23	8/8/24	8/14/25	8/12/26	-	-	-

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.($)
YAMAMI COMPANY	21.47x	-	-	2.06%	298M
NESTLÉ S.A.	21.7x	2.92x	14.58x	3.8%	257B
MONDELEZ INTERNATIONAL, INC.	19.71x	2.52x	15.01x	3.25%	80.84B
DANONE	16.4x	1.69x	9.63x	3.86%	43.73B
ARCHER-DANIELS-MIDLAND COMPANY	14.89x	0.53x	9.54x	2.59%	38.8B
THE HERSHEY COMPANY	20.21x	3.09x	12.55x	3.46%	33.55B
AJINOMOTO CO., INC.	36.03x	3.11x	18.13x	1.03%	31.71B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.82x	5.36x	17.08x	3.25%	29.35B
KRAFT HEINZ	-8.17x	1.81x	9.01x	6.92%	27.48B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.3x	1.66x	11.76x	4.93%	26.26B
Average	18.54x	2.52x	13.03x	3.51%	56.92B
Weighted average by Cap.	19.82x	2.64x	13.73x	3.64%