|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,819.00 JPY | -1.30% |
|
-5.11% | -6.91% |
| 07-06 | Intermestic's All-Store Sales Up 5% in June | MT |
| 07-06 | Intermestic Inc. Reports Preliminary Sales Results for the Month and Second Quarter Ended June 2026 | CI |
Company Valuation: Intermestic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 55,435 | 59,792 | 55,661 | - | - |
| Change | - | 7.86% | -6.91% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 62,071 | 57,501 | 52,361 |
| Change | - | 77.19% | -9.52% | -7.36% | -8.94% |
| P/E | 17.1x | 14.5x | 10.3x | 8.72x | 7.79x |
| PBR | 3.43x | 2.3x | 1.85x | 1.63x | 1.43x |
| PEG | 0.6x | -1.3x | 0.3x | 0.5x | 0.6x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.63x | 0.59x | 0.55x |
| EV / Revenue | 0.86x | 1.37x | 0.71x | 0.61x | 0.52x |
| EV / EBITDA | 6.64x | 9.68x | 5.6x | 4.69x | 3.98x |
| EV / EBIT | 7.73x | 11.5x | 7.51x | 5.92x | 4.82x |
| EV / FCF | 8.45x | - | 15.2x | 9.04x | 7.27x |
| FCF Yield | 11.8% | - | 6.57% | 11.1% | 13.8% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 68 | 76 |
| Rate of return | 1.55% | 2.25% | 2.8% | 3.74% | 4.18% |
| EPS 2 | 151.3 | 134.6 | 176.2 | 208.5 | 233.5 |
| Distribution rate | 26.6% | 32.7% | 29% | 32.6% | 32.5% |
| Net sales 1 | 44,845 | 50,151 | 87,685 | 93,875 | 100,335 |
| EBITDA 1 | 5,827 | 7,086 | 11,080 | 12,250 | 13,150 |
| EBIT 1 | 5,012 | 5,990 | 8,265 | 9,710 | 10,860 |
| Net income 1 | 3,515 | 4,119 | 5,390 | 6,380 | 7,145 |
| Net Debt 1 | -16,717 | 8,811 | 6,410 | 1,840 | -3,300 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,819.00 | 1,819.00 | 1,819.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,600 | - | - |
| Announcement Date | 14/2/25 | 13/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.33x | 0.71x | 5.6x | 2.8% | 343M | |
| 15.28x | 1.54x | 6.64x | 3.86% | 3.82B | |
| 142.21x | 2.97x | 23.99x | -.--% | 3.24B | |
| 29.82x | 1.07x | 10.45x | -.--% | 1.66B | |
| 17.04x | 1.29x | 8.38x | 1.81% | 912M | |
| 13.59x | 1.33x | 5.52x | 3.79% | 796M | |
| 64.19x | 1.72x | 29.46x | - | 323M | |
| 8.04x | 0.86x | 2.6x | 6.31% | 76.57M | |
| Average | 37.56x | 1.44x | 11.58x | 2.65% | 1.4B | |
| Weighted average by Cap. | 55.51x | 1.82x | 12.90x | 1.92% |
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
- 262A Stock
- Valuation Intermestic Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
