Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-29 am EDT			5-day change	1st Jan Change
2,377.50 ^JPY	+2.59%		-5.90%	+44.84%

Jul. 23	Tech-Sector Recovery Lifts Asian Stock Markets	MT
Jul. 23	Japan's Nikkei ends higher as chip shares gain, BOJ's rate hike prospects weigh	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	187,241	299,060	355,526	373,602	579,875	696,664	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	20.14%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	935,364	896,668	887,027
Change	-	28.39%	18.47%	2.96%	46.53%	2.21%	-4.14%	-1.08%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	17.2x	16.8x	16x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.45x	1.37x	1.29x
PEG	-	0x	0.6x	0.4x	1x	-0x	6.25x	3.23x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.37x	1.34x	1.32x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.85x	1.73x	1.68x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	10x	9.23x	8.81x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	15.9x	14.6x	13.9x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	69.6x	43.3x	36.4x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.44%	2.31%	2.75%
Dividend per Share ²	12	13	18.5	24.5	34	40.25	43.25	45.75
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.69%	1.82%	1.92%
EPS ²	16.07	84.89	100.2	126.3	-27.44	138	141.7	148.7
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.2%	30.5%	30.8%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	506,925	518,209	528,209
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	93,367	97,106	100,658
EBIT ¹	4,110	32,519	45,937	57,503	53,516	58,800	61,355	63,794
Net income ¹	5,360	27,838	31,620	39,525	-8,194	40,425	41,505	43,569
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	238,700	200,004	190,363
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,377.50	2,377.50	2,377.50
Nbr of stocks (in thousands)	333,466	315,464	315,463	303,372	293,014	293,024	-	-
Announcement Date	4/11/22	4/14/23	4/12/24	4/14/25	4/14/26	-	-	-

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.($)
TAKASHIMAYA COMPANY, LIMITED	16.8x	1.81x	9.83x	1.74%	4.15B
FALABELLA S.A.	17.56x	1.35x	9.25x	3.68%	16.36B
TRENT LIMITED	73.25x	6.35x	35.25x	0.17%	16.35B
DILLARD'S, INC.	14.82x	1.29x	9.83x	5.54%	9.2B
CANADIAN TIRE CORPORATION, LIMITED	14.33x	-	-	3.5%	7.71B
MACY'S, INC.	10.92x	0.35x	4.25x	2.93%	6.62B
PEPKOR HOLDINGS LIMITED	12.4x	0.93x	5.53x	2.7%	4.72B
J. FRONT RETAILING CO., LTD.	23.96x	2.35x	11.01x	1.86%	4.55B
HARVEY NORMAN HOLDINGS LIMITED	11.95x	1.73x	7.52x	5.76%	4.2B
MINISO GROUP HOLDING LIMITED	8x	1.11x	5.23x	5.92%	3.75B
Average	20.40x	1.92x	10.86x	3.38%	7.76B
Weighted average by Cap.	27.34x	2.49x	14.51x	3.03%