Valuation Intermestic Inc.

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2025-07-11 am EDT			5-day change	1st Jan Change
1,936.00 ^JPY	-0.72%		+18.70%	-25.19%

Jun. 05	Intermestic's All-Store Sales Up 7.7% in May	MT
Jun. 05	Intermestic Inc. Reports Preliminary Sales Results for the Month of May 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027
Capitalization ¹	55,435	59,242	-	-
Change	-	6.87%	-	-
Enterprise Value (EV) ¹	38,718	40,642	38,441	36,024
Change	-	4.97%	-5.42%	-6.29%
P/E ratio	17.1x	14.1x	12.1x	10.5x
PBR	3.43x	2.27x	2.01x	1.8x
PEG	0.6x	-1.56x	0.7x	0.7x
Capitalization / Revenue	1.24x	1.18x	1.06x	0.95x
EV / Revenue	0.86x	0.81x	0.69x	0.58x
EV / EBITDA	6.64x	5.6x	4.49x	3.68x
EV / EBIT	7.73x	6.47x	5.28x	4.28x
EV / FCF	8.45x	13.5x	9.68x	7.7x
FCF Yield	11.8%	7.43%	10.3%	13%
Dividend per Share ²	40.2	45.95	57.5	71.5
Rate of return	1.55%	2.37%	2.97%	3.69%
EPS ²	151.3	137.6	159.8	185
Distribution rate	26.6%	33.4%	36%	38.6%
Net sales ¹	44,845	50,246	55,876	62,129
EBITDA ¹	5,827	7,260	8,556	9,790
EBIT ¹	5,012	6,282	7,282	8,422
Net income ¹	3,515	4,210	4,892	5,662
Net Debt ¹	-16,717	-18,600	-20,801	-23,218
Reference price ²	2,588.00	1,936.00	1,936.00	1,936.00
Nbr of stocks (in thousands)	21,420	30,600	-	-
Announcement Date	2/14/25	-	-	-

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.($)
INTERMESTIC INC.	14.07x	0.81x	5.6x	2.37%	402M
FIELMANN GROUP AG	24.09x	2.26x	9.7x	2.31%	5.73B
NATIONAL VISION HOLDINGS, INC.	74.88x	1.35x	14.52x	-.--%	1.93B
JINS HOLDINGS INC.	25.53x	2.11x	12.93x	1.19%	1.4B
DOCTORGLASSES CHAIN CO.,LTD.	55.56x	-	-	-	1.07B
SYNSAM AB	16.31x	1.55x	6.17x	3.5%	868M
KITS EYECARE LTD.	98.69x	2.59x	43.97x	-	387M
PARIS MIKI HOLDINGS INC.	16.12x	-	-	2.79%	109M
Average	40.66x	1.78x	15.48x	2.03%	1.49B
Weighted average by Cap.	36.78x	1.97x	11.79x	1.84%