Valuation Central Forest Group, Inc.

Equities

End-of-day quote NAGOYA STOCK EXCHANGE Other stock markets 13/03/2026			5-day change	1st Jan Change
2,785.00 ^JPY	+0.14%		-1.94%	+1.27%

05/12/24	Tranche Update on Central Forest Group, Inc.'s Equity Buyback Plan announced on November 6, 2024.	CI
03/12/24	Central Forest Group, Inc.'s Equity Buyback announced on November 6, 2024 has closed with 356,000 shares, representing 4.17% for ¥751.16 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	16,088	16,431	16,861	14,709	16,858	19,612
Change	-	2.13%	2.62%	-12.76%	14.6%	16.34%
Enterprise Value (EV) ¹	-271.8	-1,524	-3,143	-5,663	-3,027	-1,998
Change	-	-460.76%	-106.19%	-80.16%	46.54%	34.02%
P/E ratio	8.89x	25.3x	16x	11.6x	8.64x	9.1x
PBR	0.48x	0.58x	0.59x	0.5x	0.54x	0.6x
PEG	-	-0.4x	0.3x	0.6x	0.1x	0.6x
Capitalization / Revenue	0.07x	0.06x	0.06x	0.05x	0.05x	0.06x
EV / Revenue	-0x	-0.01x	-0.01x	-0.02x	-0.01x	-0.01x
EV / EBITDA	-0.16x	-1.16x	-1.81x	-2.52x	-0.93x	-0.56x
EV / EBIT	-0.23x	-1.8x	-2.72x	-3.49x	-1.2x	-0.71x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	30	30	34	43	55
Rate of return	-	1.6%	1.56%	2.03%	2.18%	2.29%
EPS ²	206.1	73.91	119.8	144.4	228	263.6
Distribution rate	-	40.6%	25%	23.5%	18.9%	20.9%
Net sales ¹	237,975	284,793	298,237	312,649	328,838	348,074
EBITDA ¹	1,666	1,311	1,734	2,248	3,240	3,544
EBIT ¹	1,202	849	1,155	1,623	2,529	2,817
Net income ¹	1,538	649	1,052	1,268	1,959	2,250
Net Debt ¹	-16,360	-17,955	-20,004	-20,372	-19,885	-21,610
Reference price ²	1,832.00	1,871.00	1,920.00	1,675.00	1,970.00	2,398.00
Nbr of stocks (in thousands)	8,782	8,782	8,782	8,782	8,557	8,179
Announcement Date	19/03/20	25/03/21	24/03/22	28/03/23	28/03/24	27/03/25

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.($)
CENTRAL FOREST GROUP, INC.	-	-	-	-	143M
WALMART INC.	43.84x	1.49x	23.57x	0.74%	1,008B
LOBLAW COMPANIES LIMITED	27.89x	1.19x	10.3x	0.92%	53.89B
KROGER CO. (THE)	49.52x	0.41x	7.52x	1.82%	46.42B
AHOLD DELHAIZE N.V.	15.52x	0.56x	7.13x	2.98%	42.73B
SYSCO CORPORATION	20.2x	0.63x	12.01x	2.53%	40.94B
TESCO PLC	18.35x	0.58x	8.65x	2.93%	41.13B
AEON CO., LTD.	83.71x	0.93x	15.18x	0.68%	35B
WOOLWORTHS GROUP LIMITED	36.34x	0.83x	9.6x	2.75%	30.56B
GEORGE WESTON LIMITED	21.36x	0.72x	6.05x	1.38%	26.91B
Average	35.19x	0.82x	11.11x	1.86%	132.61B
Weighted average by Cap.	41.38x	1.31x	20.22x	1.04%