J.FRONT RETAILING CO., LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,879.00 JPY | +2.85% |
|
+7.40% | +46.53% |
| Nov. 18 | J. Front Retailing's Consolidated Sales Up 12% in October | MT |
| Nov. 15 | J. Front Retailing Co., Ltd. Reports Consolidated Revenue Results for the October 2024 | CI |
Company Valuation: J.Front Retailing Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: February | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 300,251 | 266,301 | 251,915 | 331,274 | 389,601 | 468,213 | - | - |
| Change | - | -11.31% | -5.4% | 31.5% | 17.61% | 20.18% | - | - |
| Enterprise Value (EV) 1 | 523,894 | 497,306 | 476,351 | 705,348 | 682,657 | 713,983 | 734,776 | 735,027 |
| Change | - | -5.08% | -4.21% | 48.07% | -3.22% | 4.59% | 2.91% | 0.03% |
| P/E ratio | 14.1x | -10.2x | 58.3x | 23.3x | 13x | 14.8x | 14.6x | 13.7x |
| PBR | 0.78x | 0.76x | 0.72x | 0.92x | 1.02x | 1.18x | 1.13x | 1.08x |
| PEG | - | 0x | -1x | 0x | 0x | 1.79x | 14.02x | 1.93x |
| Capitalization / Revenue | 0.62x | 0.83x | 0.76x | 0.92x | 0.96x | 1.09x | 1.07x | 1.05x |
| EV / Revenue | 1.09x | 1.56x | 1.44x | 1.96x | 1.68x | 1.65x | 1.68x | 1.65x |
| EV / EBITDA | 5.74x | 19.1x | 8.07x | 10.3x | 7.62x | 7.27x | 7.48x | 7.3x |
| EV / EBIT | 13x | -20.5x | 50.8x | 37x | 15.9x | 14.5x | 14.4x | 13.5x |
| EV / FCF | 22x | 14x | 10.7x | 13.5x | 8.68x | 20.1x | 21.8x | 20.2x |
| FCF Yield | 4.54% | 7.16% | 9.36% | 7.39% | 11.5% | 4.99% | 4.58% | 4.95% |
| Dividend per Share 2 | 36 | 27 | 29 | 31 | 36 | 42.25 | 50 | 53.33 |
| Rate of return | 3.14% | 2.65% | 3.01% | 2.45% | 2.42% | 2.31% | 2.74% | 2.92% |
| EPS 2 | 81.19 | -100 | 16.5 | 54.32 | 114.1 | 123.5 | 124.8 | 133.6 |
| Distribution rate | 44.3% | -27% | 176% | 57.1% | 31.6% | 34.2% | 40.1% | 39.9% |
| Net sales 1 | 480,621 | 319,079 | 331,484 | 359,679 | 407,006 | 431,433 | 437,033 | 446,283 |
| EBITDA 1 | 91,239 | 26,096 | 59,009 | 68,166 | 89,540 | 98,231 | 98,180 | 100,680 |
| EBIT 1 | 40,286 | -24,265 | 9,380 | 19,059 | 43,048 | 49,292 | 51,200 | 54,460 |
| Net income 1 | 21,251 | -26,193 | 4,321 | 14,237 | 29,913 | 31,962 | 32,187 | 34,433 |
| Net Debt 1 | 223,643 | 231,005 | 224,436 | 374,074 | 293,056 | 245,770 | 266,563 | 266,814 |
| Reference price 2 | 1,147.00 | 1,017.00 | 962.00 | 1,264.00 | 1,485.50 | 1,827.00 | 1,827.00 | 1,827.00 |
| Nbr of stocks (in thousands) | 261,771 | 261,850 | 261,866 | 262,084 | 262,269 | 256,274 | - | - |
| Announcement Date | 4/10/20 | 4/13/21 | 4/12/22 | 4/11/23 | 4/15/24 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 14.6x | 1.64x | 7.21x | +2.34% | 3.13B | ||
| 136.1x | 13.47x | 86.34x | +0.06% | 28.69B | ||
| 21.98x | 1.01x | 8.87x | +0.87% | 8.75B | ||
| 13.87x | 1.03x | 7.53x | - | 7.03B | ||
| 12.31x | 0.85x | 6.39x | +4.51% | 6.35B | ||
| 19.29x | 1.24x | 7.39x | +1.72% | 5.49B | ||
| 13.44x | 1.52x | 8.61x | +2.26% | 5.5B | ||
| 6.44x | 0.28x | 3.03x | +4.08% | 4.57B | ||
| Average | 29.75x | 2.63x | 16.92x | +2.26% | 8.69B | |
| Weighted average by Cap. | 65.14x | 6.18x | 39.89x | +1.38% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 3086 Stock
- Valuation J.Front Retailing Co., Ltd.