Valuation EDION Corporation

Stocks

Delayed Japan Exchange 14:18:23 02/09/2026 HKT			5-day change	1st Jan Change
2,495.00 ^JPY	-1.42%		-2.31%	+17.74%

08-05	EDION Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and the Fiscal Year Ending March 31, 2027	CI
08-05	EDION Corporation Provides Dividend Guidance for the Year-End of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	116,101	126,215	155,724	196,123	228,398	267,627	-
Change	-	8.71%	23.38%	25.94%	16.46%	17.18%	-
Enterprise Value (EV)	141,775	158,996	234,923	269,063	289,761	267,627	267,627
Change	-	12.15%	47.75%	14.53%	7.69%	-7.64%	0%
P/E	9.05x	11.4x	17.2x	14x	14.8x	15.4x	15.2x
PBR	0.58x	0.63x	0.76x	0.88x	0.97x	1.08x	1.03x
PEG	-	-1.1x	-0.9x	0.3x	1.65x	1.2x	13.9x
Capitalization / Revenue	0.16x	0.18x	0.22x	0.26x	0.29x	0.33x	0.32x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.32x
EV / EBITDA	0x	-	0x	-	0x	6.46x	6.4x
EV / EBIT	0x	0x	0x	0x	0x	9.17x	9.1x
EV / FCF	0x	0x	-0x	0x	0x	20.7x	19.5x
FCF Yield	0.05%	3.01%	-31.3%	9.12%	6.89%	4.82%	5.12%
Dividend per Share ²	44	44	45	47	48	49	50
Rate of return	3.88%	3.43%	2.91%	2.51%	2.22%	1.94%	1.98%
EPS ²	125.4	112.4	90.07	134.3	146.4	164.6	166.4
Distribution rate	35.1%	39.2%	50%	35%	32.8%	29.8%	30%
Net sales ¹	713,768	720,584	721,085	768,129	793,746	810,000	827,000
EBITDA ¹	30,515	-	27,819	-	37,406	41,400	41,800
EBIT ¹	18,796	19,186	16,929	23,394	25,782	29,200	29,400
Net income ¹	13,109	11,393	9,021	14,118	15,453	17,400	17,600
Net Debt	25,674	32,781	79,199	72,940	61,363	-	-
Reference price ²	1,135.00	1,282.00	1,548.00	1,876.00	2,160.00	2,531.00	2,531.00
Nbr of stocks (in thousands)	102,292	98,451	100,597	104,543	105,740	105,739	-
Announcement Date	10/5/22	9/5/23	10/5/24	9/5/25	11/5/26	-	-

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.($)
EDION CORPORATION	15.38x	-	-	1.94%	1.67B
YAMADA HOLDINGS CO., LTD.	12.81x	0.34x	7.25x	2.59%	2.97B
K'S HOLDINGS CORPORATION	11.12x	0.4x	8.24x	2.81%	1.9B
ADITYA VISION LIMITED	47.39x	2.37x	26.37x	0.2%	823M
AO WORLD PLC	13.18x	0.36x	5.62x	-	696M
MM GROUP FOR INDUSTRY AND INTERNATIONAL TRADE S.A.E.	15.19x	0.69x	9.44x	-	395M
Average	19.18x	0.83x	11.39x	1.89%	1.41B
Weighted average by Cap.	16.44x	0.63x	9.81x	2.23%