Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-04 am EDT			5-day change	1st Jan Change
2,227.00 ^JPY	-0.45%		-7.23%	+35.67%

Aug. 17	Takashimaya Company, Limited Reports Sales Results for the Month of July 2026	CI
Jul. 23	Tech-Sector Recovery Lifts Asian Stock Markets	MT

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	652,564	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	12.54%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	903,825	892,566	879,072
Change	-	28.39%	18.47%	2.96%	46.53%	-1.24%	-1.25%	-1.51%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	15.9x	15.5x	14.8x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.36x	1.28x	1.21x
PEG	-	0x	0.6x	0.4x	1x	-0x	6.69x	2.82x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.29x	1.26x	1.23x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.78x	1.72x	1.66x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	9.58x	9.09x	8.63x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	15.2x	14.4x	13.6x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	64.6x	33.7x	29.3x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.55%	2.97%	3.42%
Dividend per Share ²	12	13	18.5	24.5	34	40.75	44.25	47.25
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.83%	1.99%	2.12%
EPS ²	16.07	84.89	100.2	126.3	-27.44	140	143.2	150.8
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.1%	30.9%	31.3%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	507,500	519,659	531,034
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	94,367	98,140	101,858
EBIT ¹	4,110	32,519	45,937	57,503	53,516	59,550	62,130	64,694
Net income ¹	5,360	27,838	31,620	39,525	-8,194	41,025	42,005	44,169
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	251,261	240,003	226,509
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,227.00	2,227.00	2,227.00
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	15.91x	1.78x	9.58x	1.83%	4.18B
FALABELLA S.A.	15.52x	1.39x	9.38x	3.18%	16.93B
TRENT LIMITED	69.32x	6.19x	32.93x	0.17%	16.07B
DILLARD'S, INC.	15.97x	1.45x	10.55x	4.98%	10.26B
CANADIAN TIRE CORPORATION, LIMITED	13.69x	-	-	3.76%	7.28B
MACY'S, INC.	9.83x	0.33x	3.92x	3.19%	6.06B
VISHAL MEGA MART LIMITED	48.81x	3.14x	21.75x	0.68%	5.26B
PEPKOR HOLDINGS LIMITED	11.49x	0.88x	5.28x	2.91%	4.58B
J. FRONT RETAILING CO., LTD.	21.64x	2.2x	10.9x	2.05%	4.33B
Average	24.69x	2.17x	13.04x	2.53%	8.33B
Weighted average by Cap.	28.94x	2.62x	15.45x	2.51%