FAST RETAILING CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 51,690.00 JPY | +2.50% |
|
+0.47% | +47.73% |
| Dec. 02 | Uniqlo Faces China Boycott Fears Over Xinjiang Remarks | MT |
| Dec. 02 | Uniqlo Gets Backlash from Chinese Netizens Over Parent CEO's Xinjiang Comments | MT |
Company Valuation: Fast Retailing Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,351,953 | 6,460,481 | 7,406,445 | 8,373,801 | 10,266,710 | 15,468,857 | - | - |
| Change | - | 1.71% | 14.64% | 13.06% | 22.61% | 50.67% | - | - |
| Enterprise Value (EV) 1 | 5,765,382 | 5,687,840 | 6,633,209 | 7,867,587 | 9,129,493 | 13,122,517 | 14,452,012 | 14,165,184 |
| Change | - | -1.34% | 16.62% | 18.61% | 16.04% | 43.74% | -1.51% | -1.98% |
| P/E ratio | 39.1x | 71.5x | 43.6x | 30.6x | 34.7x | 38.5x | 39.9x | 36.4x |
| PBR | 6.77x | 6.75x | 6.63x | 5.36x | 5.64x | 7.1x | 7.13x | 6.21x |
| PEG | - | -1.6x | 0.5x | 0.5x | 4.16x | 1.5x | 4x | 3.85x |
| Capitalization / Revenue | 2.77x | 3.22x | 3.47x | 3.64x | 3.71x | 4.61x | 4.6x | 4.21x |
| EV / Revenue | 2.52x | 2.83x | 3.11x | 3.42x | 3.3x | 4.23x | 4.3x | 3.85x |
| EV / EBITDA | 18.8x | 17.4x | 15.5x | 16.5x | 16.1x | 18.6x | 19.5x | 17.7x |
| EV / EBIT | 22.4x | 38.1x | 26.6x | 26.5x | 24x | 26.2x | 26.8x | 23.8x |
| EV / FCF | 26x | 30.1x | 19.2x | 36x | -82.1x | 23.1x | 29.7x | 25.7x |
| FCF Yield | 3.85% | 3.32% | 5.22% | 2.78% | -1.22% | 4.34% | 3.37% | 3.89% |
| Dividend per Share 2 | 160 | 160 | 160 | 206.7 | 290 | 450 | 447.8 | 467.8 |
| Rate of return | 0.77% | 0.76% | 0.66% | 0.76% | 0.87% | 0.96% | 0.89% | 0.93% |
| EPS 2 | 531.1 | 295 | 554.4 | 891.8 | 966.1 | 1,213 | 1,265 | 1,385 |
| Distribution rate | 30.1% | 54.2% | 28.9% | 23.2% | 30% | 37.1% | 35.4% | 33.8% |
| Net sales 1 | 2,290,548 | 2,008,846 | 2,132,992 | 2,301,122 | 2,766,557 | 3,103,836 | 3,364,479 | 3,676,279 |
| EBITDA 1 | 306,112 | 327,195 | 426,921 | 477,600 | 567,962 | 705,292 | 740,504 | 800,341 |
| EBIT 1 | 257,636 | 149,347 | 249,011 | 297,325 | 381,090 | 500,904 | 538,480 | 594,270 |
| Net income 1 | 162,578 | 90,357 | 169,847 | 273,335 | 296,229 | 371,999 | 386,220 | 424,030 |
| Net Debt 1 | -586,571 | -772,641 | -773,236 | -506,214 | -1,137,217 | -1,186,052 | -1,016,845 | -1,303,673 |
| Reference price 2 | 20,746.67 | 21,093.33 | 24,173.33 | 27,316.67 | 33,480.00 | 50,430.00 | 50,430.00 | 50,430.00 |
| Nbr of stocks (in thousands) | 306,167 | 306,281 | 306,389 | 306,545 | 306,652 | 306,739 | - | - |
| Announcement Date | 10/10/19 | 10/15/20 | 10/14/21 | 10/13/22 | 10/12/23 | 10/10/24 | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 43.87x | 4.78x | 21.51x | +0.73% | 104B | ||
| 27.78x | 4x | 14.46x | +3.25% | 175B | ||
| 25.3x | 2.33x | 16.44x | +0.94% | 51.87B | ||
| 19.44x | 2.31x | 9.19x | +2.67% | 28.64B | ||
| 20.54x | 1.26x | 7.54x | +4.41% | 22.38B | ||
| 38.77x | 1.77x | 17.56x | -.--% | 18.24B | ||
| 16.33x | 2.28x | 10.53x | +2.24% | 15.29B | ||
| 14.99x | 2.26x | 10.27x | +2.15% | 15.05B | ||
| 30.51x | 6.29x | 19.16x | +2.28% | 9.44B | ||
| 12.87x | 0.6x | 5.78x | +2.32% | 9.73B | ||
| Average | 25.04x | 2.79x | 13.24x | +2.10% | 44.98B | |
| Weighted average by Cap. | 29.67x | 3.51x | 15.40x | +2.18% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 9983 Stock
- Valuation Fast Retailing Co., Ltd.