|
Market Closed -
Japan Exchange
02:30:00 2026-08-20 am EDT
|
5-day change | 1st Jan Change | ||
| 1,875.00 JPY | +4.05% |
|
-8.39% | -7.78% |
| Jul. 06 | Intermestic's All-Store Sales Up 5% in June | MT |
| Jul. 06 | Intermestic Inc. Reports Preliminary Sales Results for the Month and Second Quarter Ended June 2026 | CI |
Company Valuation: Intermestic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 55,435 | 59,792 | 57,375 | - | - |
| Change | - | 7.86% | -4.04% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 63,785 | 59,215 | 54,075 |
| Change | - | 77.19% | -7.02% | -7.16% | -8.68% |
| P/E | 17.1x | 14.5x | 10.8x | 9.06x | 8.15x |
| PBR | 3.43x | 2.3x | 1.92x | 1.69x | 1.48x |
| PEG | 0.6x | -1.3x | 0.4x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.66x | 0.64x | 0.57x |
| EV / Revenue | 0.86x | 1.37x | 0.73x | 0.66x | 0.54x |
| EV / EBITDA | 6.64x | 9.68x | 5.76x | 4.83x | 4.11x |
| EV / EBIT | 7.73x | 11.5x | 7.86x | 6.16x | 5.05x |
| EV / FCF | 8.45x | -2.89x | 15.6x | 9.31x | 7.51x |
| FCF Yield | 11.8% | -34.6% | 6.4% | 10.7% | 13.3% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 67.5 | 75 |
| Rate of return | 1.55% | 2.25% | 2.72% | 3.6% | 4% |
| EPS 2 | 151.3 | 134.6 | 172.8 | 206.8 | 230.2 |
| Distribution rate | 26.6% | 32.7% | 29.5% | 32.6% | 32.6% |
| Net sales 1 | 44,845 | 50,151 | 87,335 | 89,175 | 100,135 |
| EBITDA 1 | 5,827 | 7,086 | 11,080 | 12,250 | 13,150 |
| EBIT 1 | 5,012 | 5,990 | 8,115 | 9,610 | 10,710 |
| Net income 1 | 3,515 | 4,119 | 5,290 | 6,330 | 7,045 |
| Net Debt 1 | -16,717 | 8,811 | 6,410 | 1,840 | -3,300 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,875.00 | 1,875.00 | 1,875.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,600 | - | - |
| Announcement Date | 2/14/25 | 2/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.43x | 0.7x | 5.56x | 2.83% | 348M | |
| 16.05x | 1.6x | 6.92x | 3.67% | 4.09B | |
| 240.85x | 3.3x | 27.5x | -.--% | 3.52B | |
| 27.16x | 1.01x | 9.59x | -.--% | 1.5B | |
| 17.28x | 1.3x | 8.43x | 1.8% | 938M | |
| 13.86x | 1.35x | 5.67x | 3.76% | 829M | |
| 81.12x | 2x | 36.26x | - | 374M | |
| 8.04x | 0.86x | 2.6x | 6.31% | 77.29M | |
| Average | 51.85x | 1.52x | 12.82x | 2.63% | 1.46B | |
| Weighted average by Cap. | 87.14x | 1.98x | 14.38x | 1.88% |
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
- Stocks
- 262A Stock
- Valuation Intermestic Inc.
Select your edition
All financial news and data tailored to specific country editions
