|
Delayed
Japan Exchange
08:10:24 17/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 2,701.00 JPY | +1.29% |
|
+0.90% | +1.41% |
| 09-02 | ABC-Mart's All Stores Sales Rise 6.5% in August | MT |
| 09-02 | ABC-Mart,Inc. Announces Sales Results for the Month, Second Quarter and First Half Ended August 2026 | CI |
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 | 660,270 | - | - |
| Change | - | 34.74% | 14.7% | 12.16% | -8.83% | 1.64% | - | - |
| Enterprise Value (EV) 1 | 270,628 | 415,323 | 461,497 | 510,177 | 450,119 | 442,362 | 419,440 | 401,841 |
| Change | - | 53.47% | 11.12% | 10.55% | -11.77% | -1.72% | -5.18% | -4.2% |
| P/E | 23.6x | 18.3x | 15.9x | 15.7x | 14x | 13.9x | 13.3x | 12.9x |
| PBR | 1.45x | 1.79x | 1.87x | 1.94x | 1.63x | 1.55x | 1.47x | 1.38x |
| PEG | - | 0.2x | 0.5x | 1.2x | 6.43x | 4.93x | 3.38x | 3.63x |
| Capitalization / Revenue | 1.68x | 1.91x | 1.85x | 1.91x | 1.72x | 1.65x | 1.59x | 1.53x |
| EV / Revenue | 1.11x | 1.43x | 1.34x | 1.37x | 1.19x | 1.1x | 1.01x | 0.93x |
| EV / EBITDA | 8.17x | 8.63x | 7.51x | 7.47x | 6.49x | 5.98x | 5.5x | 5.1x |
| EV / EBIT | 9.86x | 9.82x | 8.29x | 8.16x | 7.11x | 6.6x | 6.02x | 5.56x |
| EV / FCF | 15.3x | 221x | - | 12.6x | 16.5x | 10.7x | 9.69x | 8.82x |
| FCF Yield | 6.54% | 0.45% | - | 7.93% | 6.08% | 9.37% | 10.3% | 11.3% |
| 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% | 2.98% | 3.07% | 3.14% |
| EPS 2 | 70.2 | 122.2 | 161.6 | 183.2 | 187.2 | 192.4 | 200 | 207.1 |
| Distribution rate | 80.7% | 46.4% | 40.4% | 38.2% | 40.1% | 41.3% | 41% | 40.5% |
| Net sales 1 | 243,946 | 290,077 | 344,197 | 372,202 | 378,624 | 401,118 | 415,749 | 431,306 |
| EBITDA 1 | 33,117 | 48,102 | 61,454 | 68,331 | 69,331 | 74,018 | 76,292 | 78,768 |
| EBIT 1 | 27,446 | 42,301 | 55,671 | 62,550 | 63,287 | 66,989 | 69,722 | 72,232 |
| Net income 1 | 17,382 | 30,256 | 40,009 | 45,358 | 46,346 | 47,675 | 49,537 | 51,351 |
| Net Debt 1 | -140,417 | -138,514 | -173,764 | -202,340 | -199,503 | -217,907 | -240,829 | -258,428 |
| Reference price 2 | 1,660.00 | 2,236.67 | 2,565.50 | 2,877.50 | 2,623.50 | 2,666.50 | 2,666.50 | 2,666.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.9x | 1.11x | 6x | 2.97% | 4.27B | |
| 14.16x | 1.4x | 7.74x | -.--% | 3.89B | |
| 25.19x | 0.99x | 7.51x | -.--% | 1.95B | |
| 4.84x | 0.46x | 3.06x | 4.35% | 601M | |
| 15.61x | - | - | - | 361M | |
| 8.45x | 0.63x | 3.3x | 7.45% | 292M | |
| 50.42x | 0.23x | 7.92x | 5.26% | 219M | |
| Average | 18.94x | 0.80x | 5.92x | 3.34% | 1.65B | |
| Weighted average by Cap. | 16.02x | 1.12x | 6.68x | 1.66% |
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
