Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange 14:30:00 18/09/2026 HKT			5-day change	1st Jan Change
2,117.00 ^JPY	-1.10%		+0.91%	+28.97%

09-15	Takashimaya Company, Limited Reports Sales Results for the Month of August 2026	CI
08-17	Takashimaya Company, Limited Reports Sales Results for the Month of July 2026	CI

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	620,331	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	6.98%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	891,727	882,570	871,104
Change	-	28.39%	18.47%	2.96%	46.53%	-2.56%	-1.03%	-1.3%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	15.5x	15.1x	14.4x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.3x	1.22x	1.16x
PEG	-	0x	0.6x	0.4x	1x	-0x	7.38x	2.73x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.22x	1.19x	1.17x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.76x	1.7x	1.64x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	9.39x	8.94x	8.51x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	14.9x	14.2x	13.4x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	63.7x	33.3x	29x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.57%	3%	3.45%
Dividend per Share ²	12	13	18.5	24.5	34	40.6	44.4	47.8
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.92%	2.1%	2.26%
EPS ²	16.07	84.89	100.2	126.3	-27.44	137	139.8	147.2
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.6%	31.8%	32.5%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	507,883	520,602	531,542
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	94,972	98,768	102,417
EBIT ¹	4,110	32,519	45,937	57,503	53,516	59,888	62,355	64,956
Net income ¹	5,360	27,838	31,620	39,525	-8,194	40,141	40,986	43,115
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	271,396	262,239	250,773
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,117.00	2,117.00	2,117.00
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	15.45x	1.76x	9.39x	1.92%	3.94B
FALABELLA S.A.	16.04x	1.42x	9.63x	3.08%	17.21B
TRENT LIMITED	68.59x	6.12x	32.58x	0.17%	15.67B
DILLARD'S, INC.	15.54x	1.4x	10.25x	5.11%	9.98B
CANADIAN TIRE CORPORATION, LIMITED	13.3x	-	-	3.87%	6.99B
MACY'S, INC.	9.28x	0.3x	3.58x	3.34%	5.8B
VISHAL MEGA MART LIMITED	46.74x	3x	20.8x	0.71%	4.96B
J. FRONT RETAILING CO., LTD.	20.8x	2.09x	10.25x	2.16%	4.14B
PEPKOR HOLDINGS LIMITED	11.01x	0.84x	5.04x	3.09%	4.19B
Average	24.09x	2.12x	12.69x	2.61%	8.1B
Weighted average by Cap.	28.51x	2.58x	15.22x	2.55%