|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,634.50 JPY | +0.29% |
|
-0.53% | -0.83% |
| 07-13 | ABC-Mart Targets Overseas Growth With Southeast Asia Expansion | MT |
| 07-09 | ABC-Mart's Profit Rises 10% in Fiscal Q1; Shares Slump 11% | MT |
Company Valuation: ABC-Mart,Inc.
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 411,045 | 553,837 | 635,261 | 712,517 | 649,622 | 650,489 | - | - |
| Change | - | 34.74% | 14.7% | 12.16% | -8.83% | 0.13% | - | - |
| Enterprise Value (EV) 1 | 270,628 | 415,323 | 461,497 | 510,177 | 450,119 | 418,246 | 404,163 | 384,515 |
| Change | - | 53.47% | 11.12% | 10.55% | -11.77% | -7.08% | -3.37% | -4.86% |
| P/E | 23.6x | 18.3x | 15.9x | 15.7x | 14x | 13.6x | 13.1x | 12.6x |
| PBR | 1.45x | 1.79x | 1.87x | 1.94x | 1.63x | 1.52x | 1.44x | 1.35x |
| PEG | - | 0.2x | 0.5x | 1.2x | 6.43x | 4.12x | 3.29x | 3.53x |
| Capitalization / Revenue | 1.68x | 1.91x | 1.85x | 1.91x | 1.72x | 1.62x | 1.56x | 1.51x |
| EV / Revenue | 1.11x | 1.43x | 1.34x | 1.37x | 1.19x | 1.04x | 0.97x | 0.89x |
| EV / EBITDA | 8.17x | 8.63x | 7.51x | 7.47x | 6.49x | 5.61x | 5.25x | 4.82x |
| EV / EBIT | 9.86x | 9.82x | 8.29x | 8.16x | 7.11x | 6.22x | 5.78x | 5.31x |
| EV / FCF | 15.3x | 221x | - | 12.6x | 16.5x | 10.1x | 9.34x | 8.44x |
| FCF Yield | 6.54% | 0.45% | - | 7.93% | 6.08% | 9.91% | 10.7% | 11.8% |
| Dividend per Share 2 | 56.67 | 56.67 | 65.33 | 70 | 75 | 79.51 | 81.95 | 83.84 |
| Rate of return | 3.41% | 2.53% | 2.55% | 2.43% | 2.86% | 3.03% | 3.12% | 3.19% |
| EPS 2 | 70.2 | 122.2 | 161.6 | 183.2 | 187.2 | 193.3 | 201 | 208.2 |
| Distribution rate | 80.7% | 46.4% | 40.4% | 38.2% | 40.1% | 41.1% | 40.8% | 40.3% |
| Net sales 1 | 243,946 | 290,077 | 344,197 | 372,202 | 378,624 | 401,278 | 416,092 | 431,661 |
| EBITDA 1 | 33,117 | 48,102 | 61,454 | 68,331 | 69,331 | 74,488 | 76,928 | 79,711 |
| EBIT 1 | 27,446 | 42,301 | 55,671 | 62,550 | 63,287 | 67,227 | 69,914 | 72,426 |
| Net income 1 | 17,382 | 30,256 | 40,009 | 45,358 | 46,346 | 47,725 | 49,562 | 51,351 |
| Net Debt 1 | -140,417 | -138,514 | -173,764 | -202,340 | -199,503 | -232,243 | -246,326 | -265,974 |
| Reference price 2 | 1,660.00 | 2,236.67 | 2,565.50 | 2,877.50 | 2,623.50 | 2,627.00 | 2,627.00 | 2,627.00 |
| Nbr of stocks (in thousands) | 247,618 | 247,617 | 247,617 | 247,617 | 247,617 | 247,617 | - | - |
| Announcement Date | 13/4/22 | 12/4/23 | 10/4/24 | 9/4/25 | 8/4/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.69x | 1.05x | 5.68x | 3% | 3.99B | |
| 17.51x | 1.64x | 9.55x | -.--% | 4.53B | |
| 71.82x | 10.04x | 33.14x | 0.54% | 3B | |
| 13.11x | 0.99x | 6.67x | 3.33% | 1.99B | |
| 5.26x | 0.49x | 3.16x | 3.55% | 710M | |
| 9.89x | - | - | - | 400M | |
| 12.91x | 0.66x | 3.65x | 5.54% | 305M | |
| 34.11x | 0.22x | 7.29x | 5.3% | 208M | |
| Average | 22.29x | 2.16x | 9.88x | 3.04% | 1.89B | |
| Weighted average by Cap. | 26.05x | 3.01x | 12.45x | 1.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2670 Stock
- Valuation ABC-Mart,Inc.
Select your edition
All financial news and data tailored to specific country editions
