Valuation ABC-Mart,Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 31/07/2026 HKT			5-day change	1st Jan Change
2,723.00 ^JPY	-3.42%		+3.54%	+2.50%

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

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	674,260	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	3.79%	-	-
Enterprise Value (EV) ¹	270,628	415,323	461,497	510,177	450,119	442,017	427,934	408,286
Change	-	53.47%	11.12%	10.55%	-11.77%	-1.8%	-3.19%	-4.59%
P/E	23.6x	18.3x	15.9x	15.7x	14x	14.1x	13.5x	13.1x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.58x	1.49x	1.4x
PEG	-	0.2x	0.5x	1.2x	6.43x	4.27x	3.39x	3.67x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.68x	1.62x	1.56x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.1x	1.03x	0.95x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	5.93x	5.56x	5.12x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	6.57x	6.12x	5.64x
EV / FCF	15.3x	221x	-	12.6x	16.5x	10.7x	9.89x	8.96x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	9.38%	10.1%	11.2%
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%	2.92%	3.01%	3.08%
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	2,723.00	2,723.00	2,723.00
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

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.($)
ABC-MART,INC.	14.58x	1.16x	6.25x	2.82%	4.38B
BOOT BARN HOLDINGS, INC.	17.21x	1.7x	9.45x	-.--%	4.68B
METRO BRANDS LIMITED	68.85x	9.62x	31.73x	0.57%	2.94B
MODIVO S.A.	17.39x	1x	6.78x	3.23%	2.08B
AZZAS 2154 S.A.	4.82x	0.47x	3.03x	3.9%	632M
SHOE STATION GROUP INC.	10.39x	-	-	-	420M
ACCENT GROUP LIMITED	12.22x	0.65x	3.57x	5.85%	299M
Average	20.78x	2.43x	10.13x	2.73%	2.2B
Weighted average by Cap.	25.54x	2.92x	12.13x	1.66%