Valuation Yamaya Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
1,994.00 ^JPY	-0.50%		-1.82%	-9.94%

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	2021	2022	2023	2024	2025	2026
Market Cap ¹	26,606	26,996	28,264	35,127	30,909	23,851
Change	-	1.47%	4.7%	24.28%	-12.01%	-22.83%
Enterprise Value (EV) ¹	29,673	26,658	26,640	29,673	25,127	17,069
Change	-	-10.16%	-0.07%	11.38%	-15.32%	-32.07%
P/E	-3.33x	6.13x	14.6x	9.71x	8.48x	11.5x
PBR	1.12x	0.98x	0.98x	1.09x	0.88x	0.64x
PEG	-	-0x	-0.3x	0.1x	11.36x	-0.3x
Capitalization / Revenue	0.18x	0.19x	0.19x	0.22x	0.19x	0.15x
EV / Revenue	0.2x	0.19x	0.17x	0.19x	0.16x	0.11x
EV / EBITDA	17.8x	13x	6.39x	3.91x	3.76x	3.54x
EV / EBIT	-118x	41.4x	9.39x	4.7x	4.63x	4.78x
EV / FCF	16.6x	-13.3x	13x	7.91x	501x	12.8x
FCF Yield	6.01%	-7.5%	7.71%	12.6%	0.2%	7.79%
Dividend per Share ²	50	50	52	54	54	70
Rate of return	2.04%	2.01%	1.99%	1.67%	1.89%	3.18%
EPS ²	-736	406	178	333.6	336.1	191.6
Distribution rate	-6.79%	12.3%	29.2%	16.2%	16.1%	36.5%
Net sales ¹	150,003	143,420	152,764	160,335	160,164	159,119
EBITDA ¹	1,669	2,046	4,168	7,587	6,678	4,828
EBIT ¹	-251	644	2,838	6,320	5,427	3,573
Net income ¹	-7,979	4,401	1,930	3,617	3,644	2,077
Net Debt ¹	3,067	-338	-1,624	-5,454	-5,782	-6,782
Reference price ²	2,454.00	2,490.00	2,607.00	3,240.00	2,851.00	2,200.00
Nbr of stocks (in thousands)	10,842	10,842	10,842	10,842	10,841	10,841
Announcement Date	6/25/21	6/23/22	6/22/23	6/20/24	6/18/25	6/24/26

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.($)
YAMAYA CORPORATION	-	-	-	-	137M
WALMART INC.	36.24x	1.17x	17.87x	0.96%	827B
LOBLAW COMPANIES LIMITED	24x	1.15x	10.01x	0.99%	50.17B
TESCO PLC	15.37x	0.53x	7.79x	3.34%	38.65B
SYSCO CORPORATION	15.51x	0.62x	11.55x	2.86%	38.12B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.4x	0.88x	5.87x	6.2%	35.64B
KROGER CO. (THE)	11.76x	0.33x	6.18x	2.54%	34.86B
WOOLWORTHS GROUP LIMITED	26.19x	0.82x	9.47x	2.81%	32.5B
AHOLD DELHAIZE N.V.	11.74x	0.46x	5.77x	4%	30.98B
SEVEN & I HOLDINGS CO., LTD.	16.23x	0.58x	6.63x	2.99%	26.61B
Average	19.72x	0.73x	9.01x	2.96%	111.48B
Weighted average by Cap.	31.54x	1.05x	15.35x	1.51%