Valuation Central Forest Group, Inc.

Equities

End-of-day quote NAGOYA STOCK EXCHANGE Other stock markets 2026-04-09			5-day change	1st Jan Change
2,788.00 ^JPY	-1.38%		-1.38%	+1.38%

24-12-04	Tranche Update on Central Forest Group, Inc.'s Equity Buyback Plan announced on November 6, 2024.	CI
24-12-03	Central Forest Group, Inc.'s Equity Buyback announced on November 6, 2024 has closed with 356,000 shares, representing 4.17% for ¥751.16 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	16,431	16,861	14,709	16,858	19,612	22,491
Change	-	2.62%	-12.76%	14.6%	16.34%	14.68%
Enterprise Value (EV) ¹	-1,524	-3,143	-5,663	-3,027	-1,998	-115.9
Change	-	-106.19%	-80.16%	46.54%	34.02%	94.2%
P/E ratio	25.3x	16x	11.6x	8.64x	9.1x	9.19x
PBR	0.58x	0.59x	0.5x	0.54x	0.6x	0.65x
PEG	-	0.3x	0.6x	0.1x	0.6x	0.7x
Capitalization / Revenue	0.06x	0.06x	0.05x	0.05x	0.06x	0.06x
EV / Revenue	-0.01x	-0.01x	-0.02x	-0.01x	-0.01x	-0x
EV / EBITDA	-1.16x	-1.81x	-2.52x	-0.93x	-0.56x	-0.03x
EV / EBIT	-1.8x	-2.72x	-3.49x	-1.2x	-0.71x	-0.04x
EV / FCF	-0.99x	-1.14x	-8.14x	-2.83x	-1.18x	-0.07x
FCF Yield	-101%	-87.4%	-12.3%	-35.3%	-84.7%	-1,407%
Dividend per Share ²	30	30	34	43	55	62
Rate of return	1.6%	1.56%	2.03%	2.18%	2.29%	2.25%
EPS ²	73.91	119.8	144.4	228	263.6	299.3
Distribution rate	40.6%	25%	23.5%	18.9%	20.9%	20.7%
Net sales ¹	284,793	298,237	312,649	328,838	348,074	366,060
EBITDA ¹	1,311	1,734	2,248	3,240	3,544	3,798
EBIT ¹	849	1,155	1,623	2,529	2,817	3,043
Net income ¹	649	1,052	1,268	1,959	2,250	2,448
Net Debt ¹	-17,955	-20,004	-20,372	-19,885	-21,610	-22,607
Reference price ²	1,871.00	1,920.00	1,675.00	1,970.00	2,398.00	2,750.00
Nbr of stocks (in thousands)	8,782	8,782	8,782	8,557	8,179	8,179
Announcement Date	3/25/21	3/24/22	3/28/23	3/28/24	3/27/25	3/25/26

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.($)
CENTRAL FOREST GROUP, INC.	-	-	-	-	143M
WALMART INC.	43.74x	1.43x	21.59x	0.77%	1,011B
LOBLAW COMPANIES LIMITED	27.85x	1.19x	10.25x	0.94%	53.28B
AHOLD DELHAIZE N.V.	15.02x	0.55x	6.91x	3.08%	42.33B
KROGER CO. (THE)	13.21x	0.37x	6.77x	2.09%	41.65B
TESCO PLC	17.97x	0.58x	8.6x	2.97%	41.61B
SYSCO CORPORATION	17.21x	0.55x	10.52x	2.97%	34.82B
WOOLWORTHS GROUP LIMITED	39.7x	0.85x	9.82x	2.67%	31.88B
AEON CO., LTD.	72.67x	0.76x	12.54x	0.77%	30.65B
GEORGE WESTON LIMITED	21.67x	0.73x	6.11x	1.36%	27.04B
Average	29.89x	0.78x	10.34x	1.96%	131.41B
Weighted average by Cap.	39.81x	1.26x	18.67x	1.08%