|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 58,100.00 JPY | +2.69% |
|
+1.95% | +7.95% |
| Dec. 02 | Japan's Nikkei licks wounds after selloff sparked by BOJ hike bets | RE |
| Dec. 01 | Japan's Nikkei rises as market stabilises after sharp selloff | RE |
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 | 17,826,194 | - | - |
| Change | - | 13.06% | 22.61% | 39.37% | -0.25% | 24.9% | - | - |
| Enterprise Value (EV) 1 | 6,633,209 | 7,867,587 | 9,129,493 | 13,122,517 | 13,671,423 | 16,836,563 | 16,536,022 | 16,163,681 |
| Change | - | 18.61% | 16.04% | 43.74% | 4.18% | 23.15% | -1.79% | -2.25% |
| P/E ratio | 43.6x | 30.6x | 34.7x | 38.5x | 33x | 40.5x | 36.8x | 33.4x |
| PBR | 6.63x | 5.36x | 5.64x | 7.1x | 6.28x | 7.06x | 6.25x | 5.63x |
| PEG | - | 0.5x | 4.16x | 1.5x | 2x | 26.69x | 3.6x | 3.2x |
| Capitalization / Revenue | 3.47x | 3.64x | 3.71x | 4.61x | 4.2x | 4.8x | 4.43x | 4.08x |
| EV / Revenue | 3.11x | 3.42x | 3.3x | 4.23x | 4.02x | 4.53x | 4.11x | 3.7x |
| EV / EBITDA | 15.5x | 16.5x | 16.1x | 18.6x | 17.5x | 20x | 18.2x | 16.3x |
| EV / EBIT | 26.6x | 26.5x | 24x | 26.2x | 24.2x | 27.5x | 24.6x | 21.8x |
| EV / FCF | 19.2x | 36x | -82.1x | 23.1x | 8,061x | 29.6x | 26.2x | 27.1x |
| FCF Yield | 5.22% | 2.78% | -1.22% | 4.34% | 0.01% | 3.38% | 3.82% | 3.69% |
| Dividend per Share 2 | 160 | 206.7 | 290 | 450 | 500 | 519.6 | 563.3 | 614 |
| Rate of return | 0.66% | 0.76% | 0.87% | 0.96% | 1.07% | 0.89% | 0.97% | 1.06% |
| EPS 2 | 554.4 | 891.8 | 966.1 | 1,213 | 1,411 | 1,433 | 1,578 | 1,740 |
| Distribution rate | 28.9% | 23.2% | 30% | 37.1% | 35.4% | 36.3% | 35.7% | 35.3% |
| Net sales 1 | 2,132,992 | 2,301,122 | 2,766,557 | 3,103,836 | 3,400,539 | 3,716,758 | 4,019,653 | 4,365,748 |
| EBITDA 1 | 426,921 | 477,600 | 567,962 | 705,292 | 780,757 | 840,645 | 909,045 | 989,752 |
| EBIT 1 | 249,011 | 297,325 | 381,090 | 500,904 | 564,265 | 612,489 | 672,048 | 742,355 |
| Net income 1 | 169,847 | 273,335 | 296,229 | 371,999 | 433,009 | 440,619 | 485,138 | 535,513 |
| Net Debt 1 | -773,236 | -506,214 | -1,137,217 | -1,186,052 | -601,226 | -989,631 | -1,290,172 | -1,662,514 |
| Reference price 2 | 24,173.33 | 27,316.67 | 33,480.00 | 46,650.00 | 46,520.00 | 58,100.00 | 58,100.00 | 58,100.00 |
| Nbr of stocks (in thousands) | 306,389 | 306,545 | 306,652 | 306,722 | 306,807 | 306,819 | - | - |
| 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.71x | 4.42x | 19.53x | 0.91% | 112B | |
| 27.17x | 3.97x | 14.35x | 3.28% | 194B | |
| 27.54x | 2.43x | 17.34x | 0.92% | 57.89B | |
| 50.68x | 3.12x | 12.39x | 1.16% | 42.03B | |
| 24.9x | 1.5x | 8.78x | 3.87% | 30.69B | |
| 20.5x | 3.33x | 14.43x | 1.38% | 22.9B | |
| 19.79x | 2.7x | 12.17x | 4.05% | 22.15B | |
| 26.47x | 1.43x | 13.08x | -.--% | 15.47B | |
| 12.5x | 0.57x | 5.37x | 2.4% | 9.99B | |
| 16.29x | 1.59x | 7.77x | 3.93% | 8.59B | |
| Average | 26.55x | 2.50x | 12.52x | 2.19% | 51.58B | |
| Weighted average by Cap. | 30.62x | 3.41x | 14.91x | 2.21% |
Y-o-Y evolution of P/E
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.
Select your edition
All financial news and data tailored to specific country editions
