Valuation ARCS Company Limited

Stocks

Market Closed - Japan Exchange 07:30:00 14/08/2026 BST			5-day change	1st Jan Change
3,575.00 ^JPY	+0.28%		+1.27%	+5.61%

07-03	Arcs' Attributable Profit Up 3% in Fiscal Q1	MT
04-13	Arcs' Full-Year Profit Increases 13%, Raises Final Dividend Forecast	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	122,554	121,367	167,170	150,552	207,261	190,477	-	-
Change	-	-0.97%	37.74%	-9.94%	37.67%	-8.1%	-	-
Enterprise Value (EV)	82,090	76,237	118,593	100,607	145,410	190,477	190,477	190,477
Change	-	-7.13%	55.56%	-15.17%	44.53%	30.99%	0%	0%
P/E	11.9x	12.2x	14.5x	13.6x	16.8x	15.4x	14.5x	13.8x
PBR	0.75x	0.71x	0.94x	0.82x	1.06x	0.93x	0.9x	0.86x
PEG	-	-4.45x	0.7x	-3.21x	1.3x	25.63x	2.58x	2.58x
Capitalization / Revenue	0.21x	0.21x	0.28x	0.25x	0.33x	0.29x	0.29x	0.28x
EV / Revenue	0x	0x	0x	0x	0x	0.29x	0.29x	0.28x
EV / EBITDA	0x	0x	0x	0x	0x	6.73x	6.35x	6.11x
EV / EBIT	0x	0x	0x	0x	0x	10.6x	10.1x	9.52x
EV / FCF	0x	0x	0x	0x	0x	18x	13.3x	12.6x
FCF Yield	8.02%	7.6%	8.02%	4.97%	8.69%	5.56%	7.51%	7.93%
Dividend per Share ²	57	58	68	74	82	85.5	92	97
Rate of return	2.62%	2.68%	2.2%	2.65%	2.11%	2.39%	2.57%	2.71%
EPS ²	182.5	177.5	214	205	231.4	232.8	245.8	259
Distribution rate	31.2%	32.7%	31.8%	36.1%	35.4%	36.7%	37.4%	37.5%
Net sales ¹	577,568	566,209	591,557	608,284	626,957	645,800	664,100	683,200
EBITDA ¹	24,430	23,657	26,705	26,361	28,157	28,300	30,000	31,200
EBIT ¹	15,562	14,835	16,831	15,936	17,632	17,900	18,950	20,000
Net income ¹	10,304	9,947	11,766	11,063	12,445	12,400	13,100	13,800
Net Debt	-40,464	-45,130	-48,577	-49,945	-61,851	-	-	-
Reference price ²	2,176.00	2,168.00	3,095.00	2,789.00	3,890.00	3,575.00	3,575.00	3,575.00
Nbr of stocks (in thousands)	56,321	55,981	54,013	53,981	53,280	53,280	-	-
Announcement Date	14/04/22	14/04/23	15/04/24	14/04/25	13/04/26	-	-	-

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.($)
ARCS COMPANY LIMITED	15.32x	-	-	2.4%	1.19B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	18.97x	0.85x	5.76x	6.56%	36.68B
CASEY'S GENERAL STORES, INC.	40.06x	1.63x	20.46x	0.3%	31.59B
SEVEN & I HOLDINGS CO., LTD.	17.04x	0.63x	7.26x	2.92%	29.71B
AVENUE SUPERMARTS LIMITED	74.59x	3.3x	43.25x	-.--%	27.81B
COLES GROUP LIMITED	29x	0.9x	9.69x	3.26%	22.37B
CARREFOUR	11.52x	0.24x	4.32x	6.62%	12.84B
JERÓNIMO MARTINS, SGPS, S.A.	15.97x	0.38x	5.52x	3.85%	12.47B
SM INVESTMENTS CORPORATION	8.08x	1.76x	5.65x	2.46%	12.1B
SHOPRITE HOLDINGS LTD	20.99x	0.79x	9.04x	2.73%	10.4B
Average	25.15x	1.17x	12.33x	3.11%	19.72B
Weighted average by Cap.	29.78x	1.28x	14.18x	3.06%