Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 28/07/2026 HKT			5-day change	1st Jan Change
2,317.50 ^JPY	-0.24%		-6.57%	+41.18%

07-23	Tech-Sector Recovery Lifts Asian Stock Markets	MT
07-23	Japan's Nikkei ends higher as chip shares gain, BOJ's rate hike prospects weigh	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	187,241	299,060	355,526	373,602	579,875	679,082	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	17.11%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	917,782	879,086	869,445
Change	-	28.39%	18.47%	2.96%	46.53%	0.29%	-4.22%	-1.1%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	16.8x	16.4x	15.6x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.42x	1.34x	1.26x
PEG	-	0x	0.6x	0.4x	1x	-0x	6.11x	3.15x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.34x	1.31x	1.29x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.81x	1.7x	1.65x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	9.83x	9.05x	8.64x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	15.6x	14.3x	13.6x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	68.3x	42.5x	35.7x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.47%	2.35%	2.8%
Dividend per Share ²	12	13	18.5	24.5	34	40.25	43.25	45.75
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.74%	1.87%	1.97%
EPS ²	16.07	84.89	100.2	126.3	-27.44	138	141.7	148.7
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.2%	30.5%	30.8%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	506,925	518,209	528,209
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	93,367	97,106	100,658
EBIT ¹	4,110	32,519	45,937	57,503	53,516	58,800	61,355	63,794
Net income ¹	5,360	27,838	31,620	39,525	-8,194	40,425	41,505	43,569
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	238,700	200,004	190,363
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,317.50	2,317.50	2,317.50
Nbr of stocks (in thousands)	333,466	315,464	315,463	303,372	293,014	293,024	-	-
Announcement Date	11/4/22	14/4/23	12/4/24	14/4/25	14/4/26	-	-	-

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.($)
TAKASHIMAYA COMPANY, LIMITED	16.84x	1.81x	9.85x	1.73%	4.16B
FALABELLA S.A.	17.71x	1.36x	9.32x	3.65%	16.36B
TRENT LIMITED	73.48x	6.37x	35.36x	0.17%	16.34B
DILLARD'S, INC.	14.44x	1.25x	9.56x	5.69%	8.96B
CANADIAN TIRE CORPORATION, LIMITED	14.02x	-	-	3.57%	7.54B
MACY'S, INC.	10.83x	0.35x	4.22x	2.95%	6.57B
PEPKOR HOLDINGS LIMITED	12.2x	0.92x	5.46x	2.74%	4.63B
J. FRONT RETAILING CO., LTD.	24.08x	2.36x	11.05x	1.85%	4.58B
HARVEY NORMAN HOLDINGS LIMITED	11.67x	1.7x	7.39x	5.89%	4.11B
MINISO GROUP HOLDING LIMITED	7.97x	1.1x	5.21x	5.94%	3.74B
Average	20.33x	1.91x	10.82x	3.42%	7.7B
Weighted average by Cap.	27.42x	2.50x	14.55x	3.05%