Valuation Yamami Company

Stocks

Market Closed - Japan Exchange 14:30:00 28/10/2026 HKT			5-day change	1st Jan Change
6,520.00 ^JPY	-3.12%		-2.54%	+31.72%

08-12	Yamami Company Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending June 30, 2027	CI
08-12	Yamami Company Proposes Dividend for the Fiscal Year Ended June 30, 2026, Payable on September 30, 2026; Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,458	9,218	22,887	34,070	33,895	45,426	-	-
Change	-	-26.01%	148.3%	48.86%	-0.51%	34.02%	-	-
Enterprise Value (EV)	15,824	11,566	24,273	35,474	35,824	45,426	45,426	45,426
Change	-	-26.91%	109.87%	46.14%	0.99%	26.8%	0%	0%
P/E	20.5x	11.5x	15.5x	22.7x	17.6x	20.6x	15.1x	12.4x
PBR	1.62x	1.11x	2.41x	3.27x	2.86x	3.4x	2.95x	2.56x
PEG	-	0.4x	0.2x	12.69x	0.6x	1.4x	0.4x	0.6x
Capitalization / Revenue	0.9x	0.57x	1.2x	1.62x	1.46x	1.7x	1.47x	1.28x
EV / Revenue	0x	0x	0x	0x	0x	1.7x	1.47x	1.28x
EV / EBITDA	0x	0x	0x	-	-	8.23x	6.78x	5.91x
EV / EBIT	0x	0x	0x	0x	0x	13.8x	10.1x	8.26x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	26	32	66	72	84	140	180	100
Rate of return	1.45%	2.42%	2.01%	1.47%	1.73%	2.15%	2.76%	1.53%
EPS ²	87.06	115.2	211.9	215.7	275.9	315.8	430.6	523.9
Distribution rate	29.9%	27.8%	31.1%	33.4%	30.4%	44.3%	41.8%	19.1%
Net sales ¹	13,811	16,178	19,001	21,064	23,238	26,700	30,800	35,500
EBITDA ¹	2,524	2,524	3,606	-	-	5,520	6,700	7,680
EBIT ¹	902	1,039	2,079	1,727	2,649	3,300	4,500	5,500
Net income ¹	606	802	1,476	1,502	1,921	2,200	3,000	3,650
Net Debt	3,366	2,348	1,386	1,404	1,929	-	-	-
Reference price ²	1,788.00	1,323.00	3,285.00	4,890.00	4,865.00	6,520.00	6,520.00	6,520.00
Nbr of stocks (in thousands)	6,967	6,967	6,967	6,967	6,967	6,967	-	-
Announcement Date	9/8/22	9/8/23	8/8/24	14/8/25	12/8/26	-	-	-

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.($)
YAMAMI COMPANY	21.31x	-	-	2.08%	297M
NESTLÉ S.A.	21.75x	2.94x	14.46x	3.77%	258B
MONDELEZ INTERNATIONAL, INC.	19.4x	2.49x	14.84x	3.3%	79.58B
DANONE	16.55x	1.72x	9.76x	3.79%	44.17B
ARCHER-DANIELS-MIDLAND COMPANY	14.46x	0.52x	9.3x	2.67%	37.69B
THE HERSHEY COMPANY	19.94x	3.05x	12.39x	3.51%	33.05B
AJINOMOTO CO., INC.	34.98x	3.03x	17.65x	1.06%	30.9B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.02x	5.48x	17.46x	3.22%	29.65B
KRAFT HEINZ	-8.48x	1.85x	9.24x	6.67%	28.53B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18x	1.72x	12.18x	4.74%	27.4B
Average	18.39x	2.53x	13.03x	3.48%	56.97B
Weighted average by Cap.	19.68x	2.65x	13.65x	3.63%