Valuation EDION Corporation

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2025-07-18 am EDT			5-day change	1st Jan Change
2,027.00 ^JPY	-0.15%		-1.84%	+13.18%

Jul. 01	Tranche Update on EDION Corporation's Equity Buyback Plan announced on August 2, 2024.	CI
May. 08	Edion Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2025 and Fiscal Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	132,714	116,101	126,215	155,724	196,123	211,046	-
Change	-	-12.52%	8.71%	23.38%	25.94%	7.61%	-
Enterprise Value (EV)	146,407	141,775	158,996	234,923	269,063	211,046	211,046
Change	-	-3.16%	12.15%	47.75%	14.53%	-21.56%	0%
P/E ratio	7.98x	9.05x	11.4x	17.2x	14x	16.3x	15.6x
PBR	0.68x	0.58x	0.63x	0.76x	0.88x	-	-
PEG	-	-0.5x	-1.1x	-0.9x	0.3x	-2.16x	3.4x
Capitalization / Revenue	0.17x	0.16x	0.18x	0.22x	0.26x	0.28x	0.27x
EV / Revenue	0x	0x	0x	0x	0x	0.28x	0.27x
EV / EBITDA	3.83x	4.65x	-	8.44x	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.59x	9.3x
EV / FCF	4.18x	2,444x	41.8x	-4.82x	15x	-	-
FCF Yield	0%	0%	0%	-0%	0%	-	-
Dividend per Share ²	46	44	44	45	47	45	45
Rate of return	3.71%	3.88%	3.43%	2.91%	2.51%	2.22%	2.22%
EPS ²	155.3	125.4	112.4	90.07	134.3	124.2	129.9
Distribution rate	29.6%	35.1%	39.2%	50%	35%	36.2%	34.6%
Net sales ¹	768,113	713,768	720,584	721,085	768,129	765,000	778,000
EBITDA	38,268	30,515	-	27,819	-	-	-
EBIT ¹	26,785	18,796	19,186	16,929	23,394	22,000	22,700
Net income ¹	16,633	13,109	11,393	9,021	14,118	13,100	13,700
Net Debt	13,693	25,674	32,781	79,199	72,940	-	-
Reference price ²	1,239.00	1,135.00	1,282.00	1,548.00	1,876.00	2,027.00	2,027.00
Nbr of stocks (in thousands)	107,114	102,292	98,451	100,597	104,543	104,118	-
Announcement Date	5/14/21	5/10/22	5/9/23	5/10/24	5/9/25	-	-

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.($)
EDION CORPORATION	16.34x	-	-	2.22%	1.42B
SUNING.COM CO., LTD.	25.21x	-	-	-.--%	2.46B
YAMADA HOLDINGS CO., LTD.	10.56x	0.34x	7.81x	3.87%	2.11B
K'S HOLDINGS CORPORATION	17.96x	0.39x	8.06x	2.88%	1.64B
AO WORLD PLC	16.66x	0.43x	7.17x	-.--%	737M
ADITYA VISION LIMITED	37.74x	-	-	0.3%	561M
Average	20.75x	0.39x	7.68x	1.54%	1.49B
Weighted average by Cap.	19.08x	0.37x	7.79x	1.82%