Valuation Calbee, Inc. Börse Stuttgart

Stocks

Delayed Börse Stuttgart 06:47:30 2026-09-14 am EDT			5-day change	1st Jan Change
16.70 ^EUR	+0.60%		0.00%	+3.75%

Jul. 29	Calbee, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
Jul. 29	Calbee, Inc. Provides Year End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	305,175	346,148	428,366	349,012	374,126	366,051	-	-
Change	-	13.43%	23.75%	-18.52%	7.2%	-2.16%	-	-
Enterprise Value (EV) ¹	248,153	315,830	411,106	328,811	350,615	357,651	359,832	357,620
Change	-	27.27%	30.17%	-20.02%	6.63%	2.01%	0.61%	-0.61%
P/E	17.3x	24.1x	21.5x	16.7x	22x	20.6x	18.4x	17.4x
PBR	1.73x	1.99x	2.23x	1.7x	1.78x	1.66x	1.61x	1.51x
PEG	-	-1.6x	0.6x	3.37x	-1.4x	4.95x	1.5x	3.16x
Capitalization / Revenue	1.24x	1.24x	1.41x	1.08x	1.1x	1x	0.97x	0.94x
EV / Revenue	1.01x	1.13x	1.36x	1.02x	1.03x	0.98x	0.95x	0.92x
EV / EBITDA	6.87x	9.22x	10.3x	7.58x	8.1x	8.09x	7.48x	7.04x
EV / EBIT	9.87x	14.2x	15.1x	11.3x	13.4x	13.4x	12.1x	11.4x
EV / FCF	25.2x	-42.6x	-37.5x	31.3x	37.4x	45x	32.9x	20.2x
FCF Yield	3.96%	-2.34%	-2.67%	3.19%	2.68%	2.22%	3.04%	4.95%
Dividend per Share ²	52	52	56	58	66	69	72.48	75.9
Rate of return	2.21%	1.88%	1.63%	2.08%	2.14%	2.29%	2.41%	2.52%
EPS ²	136.2	115.2	159.2	167.1	140	145.8	163.5	172.5
Distribution rate	38.2%	45.2%	35.2%	34.7%	47.1%	47.3%	44.3%	44%
Net sales ¹	245,419	279,315	303,027	322,564	340,151	364,720	376,950	389,183
EBITDA ¹	36,143	34,259	39,979	43,362	43,266	44,233	48,082	50,816
EBIT ¹	25,135	22,233	27,304	29,066	26,173	26,700	29,767	31,400
Net income ¹	18,053	14,772	19,886	20,874	17,329	17,580	19,883	20,867
Net Debt ¹	-57,022	-30,318	-17,260	-20,201	-23,511	-8,400	-6,219	-8,431
Reference price ²	2,355.00	2,771.00	3,429.00	2,793.50	3,077.00	3,009.00	3,009.00	3,009.00
Nbr of stocks (in thousands)	129,586	124,918	124,925	124,937	121,588	121,652	-	-
Announcement Date	5/10/22	5/9/23	5/9/24	5/12/25	5/14/26	-	-	-

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.($)
NESTLÉ S.A.	20.42x	2.79x	13.91x	4.05%	244B
MONDELEZ INTERNATIONAL, INC.	19.88x	2.5x	14.89x	3.3%	79.69B
DANONE	16.32x	1.71x	9.67x	3.83%	45.83B
ARCHER-DANIELS-MIDLAND COMPANY	16.06x	0.57x	10.22x	2.4%	41.8B
THE HERSHEY COMPANY	20.98x	3.19x	12.94x	3.33%	34.82B
AJINOMOTO CO., INC.	34.09x	2.97x	17.2x	1.08%	30.91B
KRAFT HEINZ	-8.67x	1.87x	9.32x	6.52%	29.17B
NESTLÉ INDIA LIMITED	64.11x	9.84x	40.79x	1.19%	27.94B
Average	22.90x	3.18x	16.12x	3.21%	66.83B
Weighted average by Cap.	21.17x	2.83x	14.69x	3.56%