Valuation ABC-Mart,Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 09/10/2026 BST			5-day change	1st Jan Change
2,852.50 ^JPY	-0.56%		+6.98%	+7.38%

10-07	ABC-Mart,Inc. revises Consolidated and Non-Consolidated Earnings Guidance for the Fiscal Year Ending February 28, 2027	CI
10-07	ABC-Mart,Inc. Announces Dividend for the Second Quarter of Fiscal Year Ending February 28, 2027, Payable on November 9, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	411,045	553,837	635,261	712,517	649,622	706,326	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	8.73%	-	-
Enterprise Value (EV) ¹	270,628	415,323	461,497	510,177	450,119	480,157	472,830	456,291
Change	-	53.47%	11.12%	10.55%	-11.77%	6.67%	-1.53%	-3.5%
P/E	23.6x	18.3x	15.9x	15.7x	14x	14.7x	14.1x	13.6x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.66x	1.56x	1.47x
PEG	-	0.2x	0.5x	1.2x	6.43x	3.81x	3.33x	4.08x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.75x	1.68x	1.62x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.19x	1.12x	1.05x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	6.41x	6.07x	5.69x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	7.1x	6.69x	6.24x
EV / FCF	15.3x	221x	-	12.6x	16.5x	11.9x	11.2x	10.2x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	8.38%	8.94%	9.8%
Dividend per Share ²	56.67	56.67	65.33	70	75	80	82.16	84.44
Rate of return	3.41%	2.53%	2.55%	2.43%	2.86%	2.8%	2.88%	2.96%
EPS ²	70.2	122.2	161.6	183.2	187.2	194.4	202.6	209.4
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	41.2%	40.5%	40.3%
Net sales ¹	243,946	290,077	344,197	372,202	378,624	403,866	421,474	436,627
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	74,930	77,850	80,250
EBIT ¹	27,446	42,301	55,671	62,550	63,287	67,600	70,680	73,084
Net income ¹	17,382	30,256	40,009	45,358	46,346	48,191	50,254	51,968
Net Debt ¹	-140,417	-138,514	-173,764	-202,340	-199,503	-226,170	-233,496	-250,035
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,852.50	2,852.50	2,852.50
Nbr of stocks (in thousands)	247,618	247,617	247,617	247,617	247,617	247,617	-	-
Announcement Date	13/04/22	12/04/23	10/04/24	09/04/25	08/04/26	-	-	-

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.($)
ABC-MART,INC.	14.67x	1.19x	6.41x	2.8%	4.46B
INDITEX	24.88x	3.78x	13.47x	3.59%	188B
FAST RETAILING CO., LTD.	43.04x	5.29x	21.75x	0.87%	139B
ROSS STORES, INC.	25.34x	2.61x	16.68x	0.8%	71.05B
KERING	42.21x	2.39x	9.17x	1.61%	29.02B
HENNES & MAURITZ AB	20.83x	1.43x	8.08x	4.43%	26.44B
TAPESTRY, INC.	14.69x	2.85x	10.96x	1.6%	23.07B
NEXT PLC	17.98x	2.52x	11.27x	2.04%	22.21B
BURLINGTON STORES, INC.	24.12x	1.43x	12.19x	-.--%	17.4B
LPP SA	15.83x	2.02x	8.11x	3.8%	11.88B
Average	24.36x	2.55x	11.81x	2.16%	53.25B
Weighted average by Cap.	29.39x	3.60x	15.14x	2.17%