Valuation YAOKO NPV Japan Exchange

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-20 EDT			5-day change	1st Jan Change
1,850.50 ^JPY	+1.12%		+3.15%	+8.76%

08-10	Blue Zones Holdings Co.,Ltd. announces an Equity Buyback for 3,500,000 shares, representing 1.72% for ¥5,880 million.	CI
08-09	Blue Zones Holdings Co.,Ltd. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	257,883	268,075	372,524	374,134	386,200	372,643	-	-
Change	-	3.95%	38.96%	0.43%	3.23%	-3.51%	-	-
Enterprise Value (EV)	323,867	315,523	401,947	404,756	422,534	372,643	372,643	372,643
Change	-	-2.58%	27.39%	0.7%	4.39%	-11.81%	0%	0%
P/E	16.8x	16.9x	19.7x	18.6x	16.4x	15x	13.8x	13.1x
PBR	2x	1.89x	2.22x	2.07x	1.94x	1.72x	1.58x	1.46x
PEG	-	5.62x	1.4x	2.99x	0.9x	2.69x	1.63x	2.37x
Capitalization / Revenue	0.48x	0.47x	0.6x	0.51x	0.47x	0.41x	0.38x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.41x	0.38x	0.36x
EV / EBITDA	0x	0x	0x	0x	0x	6.43x	6.11x	5.8x
EV / EBIT	0x	0x	0x	0x	0x	9.58x	8.91x	8.41x
EV / FCF	-0x	0x	0x	0x	0x	30x	27.6x	24.6x
FCF Yield	-6.35%	8.49%	3.61%	1.65%	0.18%	3.34%	3.63%	4.06%
Dividend per Share ²	16	17	22	25	19.5	33.33	35.67	37.67
Rate of return	1.2%	1.23%	1.2%	1.36%	1.03%	1.82%	1.95%	2.06%
EPS ²	79.22	81.6	92.89	98.66	115.9	122.4	132.7	140
Distribution rate	20.2%	20.8%	23.7%	25.3%	16.8%	27.2%	26.9%	26.9%
Net sales ¹	536,025	564,487	619,587	736,400	813,155	912,233	972,500	1,036,600
EBITDA ¹	36,346	38,363	41,983	47,872	52,727	57,970	60,950	64,300
EBIT ¹	24,081	26,235	29,328	33,402	36,392	38,900	41,833	44,300
Net income ¹	15,382	15,849	18,243	20,176	23,596	24,850	26,943	28,433
Net Debt	65,984	47,448	29,423	30,622	36,334	-	-	-
Reference price ²	1,328.00	1,380.00	1,829.00	1,837.80	1,897.00	1,830.00	1,830.00	1,830.00
Nbr of stocks (in thousands)	194,189	194,258	203,676	203,577	203,585	203,630	-	-
Announcement Date	5/10/22	5/10/23	5/13/24	5/12/25	5/11/26	-	-	-

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.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.48x	0.86x	5.8x	6.47%	36.91B
CASEY'S GENERAL STORES, INC.	39.26x	1.6x	20.07x	0.31%	30.94B
SEVEN & I HOLDINGS CO., LTD.	16.84x	0.59x	6.79x	2.95%	27.18B
AVENUE SUPERMARTS LIMITED	72.67x	3.22x	42.13x	-.--%	27.06B
COLES GROUP LIMITED	28.65x	0.89x	9.62x	3.3%	22.18B
CARREFOUR	11.55x	0.24x	4.33x	6.6%	13.01B
JERÓNIMO MARTINS, SGPS, S.A.	15.95x	0.38x	5.51x	3.86%	12.59B
SM INVESTMENTS CORPORATION	7.51x	1.65x	5.58x	2.64%	11.16B
SHOPRITE HOLDINGS LTD	20.27x	0.77x	8.5x	2.82%	10.18B
Average	25.80x	1.13x	12.04x	3.22%	21.25B
Weighted average by Cap.	29.47x	1.25x	13.85x	3.11%