Valuation J. Front Retailing Co., Ltd.

Equities

Delayed Japan Exchange Other stock markets 07:51:42 2026-02-18 pm EST			5-day change	1st Jan Change
2,633.00 ^JPY	+0.84%		-3.72%	+19.84%

Feb. 16	J. Front Retailing's Revenue Slips in January	MT
Feb. 16	J. Front Retailing Co., Ltd. Reports Consolidated Revenue Results for the January 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	266,301	251,915	331,274	389,601	499,234	648,884	-	-
Change	-	-5.4%	31.5%	17.61%	28.14%	29.98%	-	-
Enterprise Value (EV) ¹	497,306	476,351	705,348	682,657	807,836	970,884	972,984	973,184
Change	-	-4.21%	48.07%	-3.22%	18.34%	20.18%	0.22%	0.02%
P/E ratio	-10.2x	58.3x	23.3x	13x	12.1x	23.9x	21.1x	19.5x
PBR	0.76x	0.72x	0.92x	1.02x	1.22x	1.57x	1.51x	1.45x
PEG	-	-1x	0x	0x	0.3x	-0.8x	1.6x	2.42x
Capitalization / Revenue	0.83x	0.76x	0.92x	0.96x	1.13x	1.44x	1.42x	1.39x
EV / Revenue	1.56x	1.44x	1.96x	1.68x	1.83x	2.16x	2.13x	2.08x
EV / EBITDA	19.1x	8.07x	10.3x	7.62x	7.78x	11.6x	10.9x	10.4x
EV / EBIT	-20.5x	50.8x	37x	15.9x	13.9x	20.4x	20x	18.7x
EV / FCF	14x	10.7x	13.5x	8.68x	12.9x	23.2x	26.1x	24.8x
FCF Yield	7.16%	9.36%	7.39%	11.5%	7.78%	4.32%	3.83%	4.02%
Dividend per Share ²	27	29	31	36	52	54	56.8	59.2
Rate of return	2.65%	3.01%	2.45%	2.42%	2.67%	2.07%	2.18%	2.27%
EPS ²	-100	16.5	54.32	114.1	160.4	109.3	124	133.9
Distribution rate	-27%	176%	57.1%	31.6%	32.4%	49.4%	45.8%	44.2%
Net sales ¹	319,079	331,484	359,679	407,006	441,877	449,965	456,561	467,020
EBITDA ¹	26,096	59,009	68,166	89,540	103,792	84,058	89,300	93,450
EBIT ¹	-24,265	9,380	19,059	43,048	58,199	47,575	48,580	51,920
Net income ¹	-26,193	4,321	14,237	29,913	41,424	27,368	30,980	33,360
Net Debt ¹	231,005	224,436	374,074	293,056	308,602	322,000	324,100	324,300
Reference price ²	1,017.00	962.00	1,264.00	1,485.50	1,948.00	2,611.00	2,611.00	2,611.00
Nbr of stocks (in thousands)	261,850	261,866	262,084	262,269	256,280	248,519	-	-
Announcement Date	4/13/21	4/12/22	4/11/23	4/15/24	4/14/25	-	-	-

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.($)
J. FRONT RETAILING CO., LTD.	23.78x	2.15x	11.52x	2.08%	4.21B
TRENT LIMITED	81.38x	7.27x	41.64x	0.14%	16.38B
DILLARD'S, INC.	19.09x	1.49x	11.2x	4.7%	10.32B
CANADIAN TIRE CORPORATION, LIMITED	17.49x	1.03x	8.03x	3.9%	7.17B
ISETAN MITSUKOSHI HOLDINGS LTD.	16.52x	1.99x	10.79x	2.26%	6.77B
VISHAL MEGA MART LIMITED	67.56x	4.27x	29.27x	0.38%	6.19B
PEPKOR HOLDINGS LIMITED	14.31x	1.04x	6.23x	2.35%	5.96B
MINISO GROUP HOLDING LIMITED	19.85x	1.94x	9.41x	3.29%	5.93B
MACY'S, INC.	11.18x	0.33x	3.94x	3.3%	5.91B
Average	30.13x	2.39x	14.67x	2.49%	7.65B
Weighted average by Cap.	37.11x	3.06x	18.51x	2.3%