Valuation Yamatane Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
2,070.00 ^JPY	+1.42%		+3.60%	-12.14%

06-23	Japanese Shares Fall Sharply As Investors Expect Rate Hikes by US Fed	MT
06-23	Yamatane Board Approves Treasury Share Disposal Under Restricted Stock Compensation Plan	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	15,692	17,457	17,384	30,064	38,593	45,612
Change	-	11.25%	-0.42%	72.94%	28.37%	18.19%
Enterprise Value (EV) ¹	57,991	66,157	63,015	94,262	110,515	118,064
Change	-	14.08%	-4.75%	49.59%	17.24%	6.83%
P/E	7.68x	9.53x	8.09x	12.4x	13.1x	8.46x
PBR	0.39x	0.41x	0.39x	0.58x	0.74x	0.72x
PEG	-	-0.9x	0.5x	0.9x	0.5x	0.1x
Capitalization / Revenue	0.32x	0.37x	0.34x	0.47x	0.48x	0.51x
EV / Revenue	1.19x	1.41x	1.23x	1.46x	1.37x	1.33x
EV / EBITDA	12.1x	13.3x	9.86x	14.3x	15x	12.2x
EV / EBIT	17.6x	22x	17.6x	27x	29.2x	20.1x
EV / FCF	-28.4x	-7.03x	9.97x	-7.65x	-14.8x	85.4x
FCF Yield	-3.52%	-14.2%	10%	-13.1%	-6.75%	1.17%
Dividend per Share ²	26	27.5	28	32.5	52.5	75
Rate of return	3.42%	3.25%	3.33%	2.21%	2.67%	3.47%
EPS ²	98.9	88.73	104.1	118.7	149.7	255.1
Distribution rate	26.3%	31%	26.9%	27.4%	35.1%	29.4%
Net sales ¹	48,690	46,765	51,090	64,512	80,922	88,674
EBITDA ¹	4,778	4,982	6,392	6,600	7,374	9,672
EBIT ¹	3,303	3,004	3,589	3,490	3,780	5,865
Net income ¹	2,042	1,832	2,150	2,442	3,091	5,498
Net Debt ¹	42,299	48,700	45,631	64,198	71,922	72,452
Reference price ²	760.00	845.50	842.00	1,470.50	1,965.00	2,159.00
Nbr of stocks (in thousands)	20,648	20,647	20,646	20,445	19,640	21,126
Announcement Date	6/23/21	6/21/22	6/21/23	6/21/24	6/20/25	6/19/26

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.($)
YAMATANE CORPORATION	-	-	-	-	271M
BUSY MING GROUP CO., LTD.	19.17x	0.66x	11.37x	0.98%	10.05B
BID CORPORATION LIMITED	16.15x	0.64x	9.23x	2.86%	8.95B
THE CHEFS' WAREHOUSE, INC.	45.9x	0.99x	15.35x	-.--%	3.9B
METCASH LIMITED	12.69x	0.29x	6.54x	5.82%	2.29B
SLIGRO FOOD GROUP N.V.	12.71x	0.35x	5.9x	5.05%	598M
VITAL FARMS, INC.	-30.62x	-	-	-.--%	547M
MARR S.P.A.	12.77x	0.32x	6.1x	6.94%	487M
Average	12.68x	0.54x	9.08x	3.09%	3.39B
Weighted average by Cap.	20.22x	0.66x	10.59x	2.05%