|
Market Closed -
Japan Exchange
01:30:00 2026-11-06 am EST
|
5-day change | 1st Jan Change | ||
| 1,494.00 JPY | -8.17% |
|
-3.49% | -23.54% |
| Oct. 06 | Intermestic Inc. Reports Preliminary Sales Results for the Month Ended September 2026 | CI |
| Jul. 06 | Intermestic's All-Store Sales Up 5% in June | MT |
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 | 45,835 | - | - |
| Change | - | 7.86% | -23.34% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 52,385 | 47,585 | 41,745 |
| Change | - | 77.19% | -23.64% | -9.16% | -12.27% |
| P/E | 17.1x | 14.5x | 8.73x | 6.94x | 6.1x |
| PBR | 3.43x | 2.3x | 1.54x | 1.34x | 1.17x |
| PEG | 0.6x | -1.3x | 0.3x | 0.3x | 0.4x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.52x | 0.51x | 0.45x |
| EV / Revenue | 0.86x | 1.37x | 0.6x | 0.53x | 0.41x |
| EV / EBITDA | 6.64x | 9.68x | 4.58x | 3.7x | 2.91x |
| EV / EBIT | 7.73x | 11.5x | 6.31x | 4.8x | 3.69x |
| EV / FCF | 8.45x | -2.89x | 13.4x | 7.01x | 5.15x |
| FCF Yield | 11.8% | -34.6% | 7.44% | 14.3% | 19.4% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 69 | 78.5 |
| Rate of return | 1.55% | 2.25% | 3.41% | 4.62% | 5.25% |
| EPS 2 | 151.3 | 134.6 | 171 | 215.2 | 244.9 |
| Distribution rate | 26.6% | 32.7% | 29.8% | 32.1% | 32.1% |
| Net sales 1 | 44,845 | 50,151 | 87,665 | 89,815 | 100,785 |
| EBITDA 1 | 5,827 | 7,086 | 11,450 | 12,870 | 14,340 |
| EBIT 1 | 5,012 | 5,990 | 8,300 | 9,920 | 11,305 |
| Net income 1 | 3,515 | 4,119 | 5,235 | 6,585 | 7,495 |
| Net Debt 1 | -16,717 | 8,811 | 6,550 | 1,750 | -4,090 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,494.00 | 1,494.00 | 1,494.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,679 | - | - |
| Announcement Date | 2/14/25 | 2/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.73x | 0.6x | 4.58x | 3.41% | 289M | |
| 7.7x | 1.2x | 6.51x | 3.73% | 34.29B | |
| 22.27x | 2.05x | 13.69x | -.--% | 27.57B | |
| 17.9x | 4.37x | 10.61x | 1.49% | 23.76B | |
| 19.17x | 1.29x | 10.87x | 2.65% | 18.85B | |
| 25.41x | 2.26x | 11.54x | -.--% | 18.31B | |
| 17.79x | 2.28x | 10.99x | 2.24% | 12.46B | |
| 11.95x | 0.6x | 6.21x | 3.53% | 12.52B | |
| 22.8x | 5.72x | 14.09x | 1.35% | 9.32B | |
| 29.3x | 0.62x | 9.27x | -.--% | 9.07B | |
| Average | 18.30x | 2.10x | 9.84x | 1.84% | 16.64B | |
| Weighted average by Cap. | 17.91x | 2.18x | 10.22x | 1.8% |
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
