Valuation Yamazen Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
1,898.00 ^JPY	+0.05%		-2.11%	+27.81%

08-10	Yamazen Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
08-10	Yamazen Corporation Provides Dividend Guidance for the Second Quarter Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	98,331	83,868	90,354	119,588	112,574	122,040
Change	-	-14.71%	7.73%	32.36%	-5.86%	8.41%
Enterprise Value (EV) ¹	27,363	16,146	22,372	44,112	51,378	71,505
Change	-	-40.99%	38.56%	97.18%	16.47%	39.17%
P/E	13x	7.62x	7.85x	20.1x	15.9x	14.4x
PBR	0.92x	0.74x	0.74x	0.91x	0.89x	0.89x
PEG	-	0.1x	1.72x	-0.4x	0.7x	0.7x
Capitalization / Revenue	0.23x	0.17x	0.17x	0.24x	0.22x	0.23x
EV / Revenue	0.06x	0.03x	0.04x	0.09x	0.1x	0.13x
EV / EBITDA	2.06x	0.84x	1.13x	3.1x	3.58x	4.15x
EV / EBIT	2.44x	0.94x	1.35x	4.46x	5.39x	5.94x
EV / FCF	4.09x	6.07x	8.85x	5.5x	8.19x	-11.1x
FCF Yield	24.4%	16.5%	11.3%	18.2%	12.2%	-9%
Dividend per Share ²	20	30	40	50	52	54
Rate of return	1.92%	3.18%	3.93%	3.71%	3.95%	3.76%
EPS ²	80.24	123.8	129.5	66.92	82.71	99.87
Distribution rate	24.9%	24.2%	30.9%	74.7%	62.9%	54.1%
Net sales ¹	434,744	501,872	527,263	506,866	516,126	541,885
EBITDA ¹	13,289	19,163	19,881	14,248	14,345	17,225
EBIT ¹	11,235	17,135	16,564	9,888	9,537	12,042
Net income ¹	7,572	12,023	12,527	6,488	7,845	9,330
Net Debt ¹	-70,968	-67,722	-67,982	-75,476	-61,196	-50,535
Reference price ²	1,042.00	944.00	1,017.00	1,346.00	1,317.00	1,437.00
Nbr of stocks (in thousands)	94,367	88,844	88,843	88,847	85,478	84,927
Announcement Date	6/25/21	6/29/22	6/30/23	6/26/24	6/17/25	6/15/26

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.($)
YAMAZEN CORPORATION	-	-	-	-	1.06B
W.W. GRAINGER, INC.	28.04x	3.2x	18.5x	0.75%	61.25B
FASTENAL COMPANY	40.22x	6.25x	27.65x	1.93%	58.13B
DIPLOMA PLC	32.8x	5.46x	19.56x	0.92%	13.05B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	28.29x	2.34x	18.46x	0.62%	12.49B
CORE & MAIN, INC.	16.35x	1.29x	10.39x	-.--%	8.32B
MSC INDUSTRIAL DIRECT CO., INC.	26.22x	1.73x	14.7x	2.97%	6.57B
RS GROUP PLC	18.78x	1.22x	10.64x	3.34%	4.52B
DXP ENTERPRISES, INC.	28.9x	-	-	-	2.91B
DNOW INC.	-105.95x	0.6x	13.6x	-	2.81B
Average	12.63x	2.76x	16.69x	1.5%	17.11B
Weighted average by Cap.	29.50x	4.13x	20.92x	1.29%