Valuation Yamaya Corporation

Stocks

Delayed Japan Exchange Other stock markets 01:29:39 2026-07-02 EDT			5-day change	1st Jan Change
2,016.00 ^JPY	+0.10%		-1.18%	-8.94%

23-05-12	Yamaya Corporation Reports Earnings Results for the Full Year Ended March 31, 2023	CI
19-10-28	Chimney Co., Ltd. and Yamaya Corporation cancelled the acquisition of 87.8% stake in Tsubohachi Co., Ltd. from Nippon Steel & Sumikin Bussan Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	21,825	26,606	26,996	28,264	35,127	30,909
Change	-	21.91%	1.47%	4.7%	24.28%	-12.01%
Enterprise Value (EV) ¹	22,948	29,673	26,658	26,640	29,673	25,127
Change	-	29.31%	-10.16%	-0.07%	11.38%	-15.32%
P/E	106x	-3.33x	6.13x	14.6x	9.71x	8.48x
PBR	0.68x	1.12x	0.98x	0.98x	1.09x	0.88x
PEG	-	0x	-0x	-0.3x	0.1x	11.36x
Capitalization / Revenue	0.13x	0.18x	0.19x	0.19x	0.22x	0.19x
EV / Revenue	0.14x	0.2x	0.19x	0.17x	0.19x	0.16x
EV / EBITDA	3.36x	17.8x	13x	6.39x	3.91x	3.76x
EV / EBIT	5.51x	-118x	41.4x	9.39x	4.7x	4.63x
EV / FCF	-207x	16.6x	-13.3x	13x	7.91x	501x
FCF Yield	-0.48%	6.01%	-7.5%	7.71%	12.6%	0.2%
Dividend per Share ²	46	50	50	52	54	54
Rate of return	2.29%	2.04%	2.01%	1.99%	1.67%	1.89%
EPS ²	18.91	-736	406	178	333.6	336.1
Distribution rate	243%	-6.79%	12.3%	29.2%	16.2%	16.1%
Net sales ¹	168,168	150,003	143,420	152,764	160,335	160,164
EBITDA ¹	6,835	1,669	2,046	4,168	7,587	6,678
EBIT ¹	4,165	-251	644	2,838	6,320	5,427
Net income ¹	205	-7,979	4,401	1,930	3,617	3,644
Net Debt ¹	1,123	3,067	-338	-1,624	-5,454	-5,782
Reference price ²	2,013.00	2,454.00	2,490.00	2,607.00	3,240.00	2,851.00
Nbr of stocks (in thousands)	10,842	10,842	10,842	10,842	10,842	10,841
Announcement Date	7/31/20	6/25/21	6/23/22	6/22/23	6/20/24	6/18/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
YAMAYA CORPORATION	-	-	-	-	134M
ENDEAVOUR GROUP LIMITED	17.42x	0.97x	7.93x	4.11%	4.18B
VIVA WINE GROUP AB	14.3x	0.7x	8.21x	4.56%	350M
Average	15.86x	0.84x	8.07x	4.34%	1.55B
Weighted average by Cap.	17.18x	0.95x	7.95x	4.15%