Valuation Fast Retailing Co., Ltd.

Equities

9983

JP3802300008

Apparel & Accessories Retailers

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-02-06 am EST			5-day change	1st Jan Change
63,500.00 ^JPY	+0.28%		+7.99%	+11.52%

Feb. 05	Fast Retailing Proposes Feb. 27 Record Date for Fiscal H1 Interim Dividend	MT
Jan. 25	Morrow Fashion and Fast Retailing Co., Ltd. signed the equity acquisition agreement to acquire 46.12% stake in Tianqin International Investment Co., Ltd. from Shandong Lulian New Materials Co., Ltd. for $14.6 million.	CI

Company Valuation: Fast Retailing Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,406,445	8,373,801	10,266,710	14,308,569	14,272,649	19,483,690	-	-
Change	-	13.06%	22.61%	39.37%	-0.25%	36.51%	-	-
Enterprise Value (EV) ¹	6,633,209	7,867,587	9,129,493	13,122,517	13,671,423	18,539,106	18,239,577	17,891,340
Change	-	18.61%	16.04%	43.74%	4.18%	35.6%	-1.62%	-1.91%
P/E ratio	43.6x	30.6x	34.7x	38.5x	33x	42.5x	38.6x	34.9x
PBR	6.63x	5.36x	5.64x	7.1x	6.28x	7.67x	6.79x	6.02x
PEG	-	0.5x	4.16x	1.5x	2x	7.39x	3.8x	3.3x
Capitalization / Revenue	3.47x	3.64x	3.71x	4.61x	4.2x	5.14x	4.74x	4.34x
EV / Revenue	3.11x	3.42x	3.3x	4.23x	4.02x	4.9x	4.44x	3.99x
EV / EBITDA	15.5x	16.5x	16.1x	18.6x	17.5x	21.3x	19.3x	17.4x
EV / EBIT	26.6x	26.5x	24x	26.2x	24.2x	28.7x	25.8x	22.8x
EV / FCF	19.2x	36x	-82.1x	23.1x	8,061x	27x	28.9x	28.7x
FCF Yield	5.22%	2.78%	-1.22%	4.34%	0.01%	3.7%	3.46%	3.49%
Dividend per Share ²	160	206.7	290	450	500	537.4	577.3	620.9
Rate of return	0.66%	0.76%	0.87%	0.96%	1.07%	0.85%	0.91%	0.98%
EPS ²	554.4	891.8	966.1	1,213	1,411	1,493	1,646	1,822
Distribution rate	28.9%	23.2%	30%	37.1%	35.4%	36%	35.1%	34.1%
Net sales ¹	2,132,992	2,301,122	2,766,557	3,103,836	3,400,539	3,787,076	4,110,833	4,485,498
EBITDA ¹	426,921	477,600	567,962	705,292	780,757	870,075	943,993	1,025,884
EBIT ¹	249,011	297,325	381,090	500,904	564,265	645,923	707,218	783,157
Net income ¹	169,847	273,335	296,229	371,999	433,009	459,133	506,272	560,495
Net Debt ¹	-773,236	-506,214	-1,137,217	-1,186,052	-601,226	-944,584	-1,244,113	-1,592,351
Reference price ²	24,173.33	27,316.67	33,480.00	46,650.00	46,520.00	63,500.00	63,500.00	63,500.00
Nbr of stocks (in thousands)	306,389	306,545	306,652	306,722	306,807	306,830	-	-
Announcement Date	10/14/21	10/13/22	10/12/23	10/10/24	10/9/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
FAST RETAILING CO., LTD.	42.54x	4.9x	21.31x	0.85%	124B
INDITEX	28.92x	4.23x	15.17x	3.1%	210B
ROSS STORES, INC.	29.44x	2.6x	18.54x	0.86%	61.69B
KERING	48.75x	2.84x	11.38x	1.3%	37.37B
HENNES & MAURITZ AB	26.02x	1.56x	9.1x	3.65%	33.29B
TAPESTRY, INC.	25.07x	4.18x	17.35x	1.02%	30.79B
NEXT PLC	17.56x	2.44x	10.87x	4.64%	20.4B
BURLINGTON STORES, INC.	33.14x	1.77x	16.17x	-.--%	19.38B
THE GAP, INC.	13.55x	0.63x	5.91x	2.23%	10.83B
LPP SA	22x	1.92x	8.94x	3.02%	10.71B
Average	28.70x	2.71x	13.47x	2.07%	55.88B
Weighted average by Cap.	32.24x	3.68x	15.99x	2.08%