Valuation Fast Retailing Co., Ltd.

Equities

9983

JP3802300008

Apparel & Accessories Retailers

Market Closed - Japan Exchange Other stock markets 07:30:00 21/04/2026 BST			5-day change	1st Jan Change
73,750.00 ^JPY	-1.21%		-1.13%	+29.52%

04-20	Japanese Apparel Firms Accelerate Bangkok Expansion to Capture Young Thai Consumers	MT
04-15	Japan's Nikkei ends at over one-month high on hopes of fresh US-Iran talks	RE

Company Valuation: Fast Retailing Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,406,445	8,373,801	10,266,710	14,308,569	14,272,649	22,905,587	-	-
Change	-	13.06%	22.61%	39.37%	-0.25%	60.49%	-	-
Enterprise Value (EV) ¹	6,633,209	7,867,587	9,129,493	13,122,517	13,671,423	21,843,408	21,519,434	21,103,843
Change	-	18.61%	16.04%	43.74%	4.18%	59.77%	-1.48%	-1.93%
P/E ratio	43.6x	30.6x	34.7x	38.5x	33x	47.3x	42.9x	38.3x
PBR	6.63x	5.36x	5.64x	7.1x	6.28x	9.06x	8x	7.07x
PEG	-	0.5x	4.16x	1.5x	2x	4x	4.2x	3.2x
Capitalization / Revenue	3.47x	3.64x	3.71x	4.61x	4.2x	5.89x	5.41x	4.92x
EV / Revenue	3.11x	3.42x	3.3x	4.23x	4.02x	5.62x	5.08x	4.54x
EV / EBITDA	15.5x	16.5x	16.1x	18.6x	17.5x	23.8x	21.8x	19.5x
EV / EBIT	26.6x	26.5x	24x	26.2x	24.2x	31.9x	28.5x	24.9x
EV / FCF	19.2x	36x	-82.1x	23.1x	8,061x	34.6x	32.6x	28.2x
FCF Yield	5.22%	2.78%	-1.22%	4.34%	0.01%	2.89%	3.07%	3.54%
Dividend per Share ²	160	206.7	290	450	500	576.9	627	684.9
Rate of return	0.66%	0.76%	0.87%	0.96%	1.07%	0.77%	0.84%	0.92%
EPS ²	554.4	891.8	966.1	1,213	1,411	1,579	1,740	1,951
Distribution rate	28.9%	23.2%	30%	37.1%	35.4%	36.5%	36%	35.1%
Net sales ¹	2,132,992	2,301,122	2,766,557	3,103,836	3,400,539	3,886,464	4,232,348	4,651,159
EBITDA ¹	426,921	477,600	567,962	705,292	780,757	917,907	989,132	1,083,858
EBIT ¹	249,011	297,325	381,090	500,904	564,265	685,336	754,889	846,552
Net income ¹	169,847	273,335	296,229	371,999	433,009	484,527	533,924	598,507
Net Debt ¹	-773,236	-506,214	-1,137,217	-1,186,052	-601,226	-1,062,179	-1,386,153	-1,801,743
Reference price ²	24,173.33	27,316.67	33,480.00	46,650.00	46,520.00	74,650.00	74,650.00	74,650.00
Nbr of stocks (in thousands)	306,389	306,545	306,652	306,722	306,807	306,840	-	-
Announcement Date	14/10/21	13/10/22	12/10/23	10/10/24	09/10/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
FAST RETAILING CO., LTD.	47.27x	5.62x	23.8x	0.77%	144B
INDITEX	24.85x	3.69x	13.11x	3.56%	199B
ROSS STORES, INC.	31.05x	2.88x	19.63x	0.79%	73.53B
KERING	46.89x	2.76x	11.12x	1.36%	35.86B
TAPESTRY, INC.	24.07x	4.16x	17.22x	1.03%	31.1B
HENNES & MAURITZ AB	21.37x	1.51x	8.32x	4.15%	31.13B
BURLINGTON STORES, INC.	30.61x	1.78x	15.24x	-.--%	21.85B
NEXT PLC	17.09x	2.4x	10.85x	2.1%	21.1B
LPP SA	17.15x	1.87x	8.38x	3.61%	12.38B
THE GAP, INC.	11.29x	0.55x	5.14x	2.5%	9.96B
Average	27.16x	2.72x	13.28x	1.99%	58.07B
Weighted average by Cap.	31.88x	3.71x	16.19x	2.07%