Valuation ARCS Company Limited

Stocks

Market Closed - Japan Exchange 07:30:00 07/09/2026 BST			5-day change	1st Jan Change
3,655.00 ^JPY	-2.14%		-2.40%	+7.98%

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	199,002	-	-
Change	-	-0.97%	37.74%	-9.94%	37.67%	-3.98%	-	-
Enterprise Value (EV)	82,090	76,237	118,593	100,607	145,410	199,002	199,002	199,002
Change	-	-7.13%	55.56%	-15.17%	44.53%	36.86%	0%	0%
P/E	11.9x	12.2x	14.5x	13.6x	16.8x	16x	15.2x	14.4x
PBR	0.75x	0.71x	0.94x	0.82x	1.06x	0.98x	0.94x	0.9x
PEG	-	-4.45x	0.7x	-3.21x	1.3x	26.63x	2.7x	2.69x
Capitalization / Revenue	0.21x	0.21x	0.28x	0.25x	0.33x	0.31x	0.3x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.3x	0.29x
EV / EBITDA	0x	0x	0x	0x	0x	7.03x	6.63x	6.38x
EV / EBIT	0x	0x	0x	0x	0x	11.1x	10.5x	9.95x
EV / FCF	0x	0x	0x	0x	0x	18.8x	13.9x	13.2x
FCF Yield	8.02%	7.6%	8.02%	4.97%	8.69%	5.33%	7.19%	7.59%
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%	2.29%	2.46%	2.6%
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	3,735.00	3,735.00	3,735.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ARCS COMPANY LIMITED	16.05x	-	-	2.29%	1.28B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.72x	0.86x	5.8x	6.39%	37.25B
SEVEN & I HOLDINGS CO., LTD.	17.04x	0.6x	6.84x	2.91%	28.02B
CASEY'S GENERAL STORES, INC.	35.32x	1.46x	18.19x	0.34%	27.98B
AVENUE SUPERMARTS LIMITED	69.1x	3.06x	40.06x	-.--%	26.04B
COLES GROUP LIMITED	26.98x	0.84x	9.01x	3.56%	22.85B
CARREFOUR	11.6x	0.24x	4.43x	6.35%	13.49B
JERÓNIMO MARTINS, SGPS, S.A.	16.9x	0.4x	5.75x	3.63%	13.31B
SM INVESTMENTS CORPORATION	7.28x	1.62x	5.51x	2.8%	10.9B
SHOPRITE HOLDINGS LTD	20.88x	0.8x	8.79x	2.73%	10.7B
Average	24.09x	1.10x	11.60x	3.1%	19.18B
Weighted average by Cap.	27.74x	1.17x	12.89x	3.16%