Valuation ABC-Mart,Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 16/06/2026 BST			5-day change	1st Jan Change
2,695.00 ^JPY	-0.20%		-0.81%	+1.45%

06-02	ABC-Mart's All Stores Sales Rise 8.8% in May	MT
04-08	ABC-Mart's Full-Year Profit Edges Up 2%	MT

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	667,327	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	2.73%	-	-
Enterprise Value (EV) ¹	270,628	415,323	461,497	510,177	450,119	435,051	416,950	398,379
Change	-	53.47%	11.12%	10.55%	-11.77%	-3.35%	-4.16%	-4.45%
P/E Ratio	23.6x	18.3x	15.9x	15.7x	14x	14x	13.5x	13x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.57x	1.47x	1.39x
PEG	-	0.2x	0.5x	1.2x	6.43x	5.56x	3.5x	3.48x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.67x	1.61x	1.55x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.09x	1.01x	0.93x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	5.89x	5.47x	5.02x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	6.49x	6.01x	5.52x
EV / FCF	15.3x	221x	-	12.6x	16.5x	10.5x	9.63x	8.75x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	9.53%	10.4%	11.4%
Dividend per Share ²	56.67	56.67	65.33	70	75	79.45	80.72	83.68
Rate of return	3.41%	2.53%	2.55%	2.43%	2.86%	2.95%	3%	3.1%
EPS ²	70.2	122.2	161.6	183.2	187.2	191.9	199.3	206.7
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	41.4%	40.5%	40.5%
Net sales ¹	243,946	290,077	344,197	372,202	378,624	399,271	413,674	429,214
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	73,885	76,161	79,358
EBIT ¹	27,446	42,301	55,671	62,550	63,287	67,057	69,411	72,148
Net income ¹	17,382	30,256	40,009	45,358	46,346	47,653	49,377	51,221
Net Debt ¹	-140,417	-138,514	-173,764	-202,340	-199,503	-232,276	-250,377	-268,948
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,695.00	2,695.00	2,695.00
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.	14.19x	1.1x	5.97x	2.94%	4.18B
BOOT BARN HOLDINGS, INC.	19.42x	1.83x	10.66x	-.--%	5.03B
CCC S.A.	15.62x	0.95x	6.7x	3.43%	2B
AZZAS 2154 S.A.	5.23x	0.49x	3.07x	3.63%	697M
SHOE STATION GROUP INC.	11.31x	-	-	-	457M
ACCENT GROUP LIMITED	12.79x	0.66x	3.65x	5.56%	319M
CHIYODA CO., LTD.	33.25x	0.21x	6.95x	5.43%	206M
Average	15.97x	0.87x	6.17x	3.5%	1.84B
Weighted average by Cap.	16.14x	1.31x	7.78x	1.97%