Valuation ABC-Mart,Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 13/07/2026 HKT			5-day change	1st Jan Change
2,677.50 ^JPY	+2.18%		-4.38%	+0.79%

11:06am	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	662,994	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	2.06%	-	-
Enterprise Value (EV) ¹	270,628	415,323	461,497	510,177	450,119	430,750	416,667	397,020
Change	-	53.47%	11.12%	10.55%	-11.77%	-4.3%	-3.27%	-4.72%
P/E	23.6x	18.3x	15.9x	15.7x	14x	13.8x	13.3x	12.9x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.55x	1.46x	1.38x
PEG	-	0.2x	0.5x	1.2x	6.43x	4.18x	3.34x	3.62x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.65x	1.59x	1.54x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.07x	1x	0.92x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	5.78x	5.42x	4.98x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	6.41x	5.96x	5.48x
EV / FCF	15.3x	221x	-	12.6x	16.5x	10.4x	9.63x	8.72x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	9.62%	10.4%	11.5%
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%	2.97%	3.06%	3.13%
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	2,677.50	2,677.50	2,677.50
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

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.	13.55x	1.04x	5.59x	3.03%	4.02B
BOOT BARN HOLDINGS, INC.	18.88x	1.78x	10.35x	-.--%	4.89B
METRO BRANDS LIMITED	70.85x	9.9x	32.68x	0.55%	3.03B
CCC S.A.	14.49x	1.05x	7.1x	3.02%	2.2B
AZZAS 2154 S.A.	5.74x	0.52x	3.26x	3.26%	755M
SHOE STATION GROUP INC.	10.31x	-	-	-	417M
ACCENT GROUP LIMITED	12.25x	0.65x	3.57x	5.82%	299M
Average	20.87x	2.49x	10.43x	2.61%	2.23B
Weighted average by Cap.	25.98x	3.01x	12.59x	1.63%