Valuation Intermestic Inc.

Stocks

Delayed Japan Exchange Other stock markets 07:30:00 16/06/2026 BST			5-day change	1st Jan Change
2,248.00 ^JPY	-2.68%		+10.79%	+18.22%

05-25	Intermestic Inc. agreed to acquire Zoff I Singapore Pte. Ltd. from Omni Beauty Retailing Limited for SGD 0.55 million.	CI
05-12	Intermestic Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	55,435	59,792	68,789	-	-
Change	-	7.86%	15.05%	-	-
Enterprise Value (EV) ¹	38,718	68,603	74,573	70,014	64,844
Change	-	77.19%	8.7%	-6.11%	-7.38%
P/E Ratio	17.1x	14.5x	13.4x	11x	9.68x
PBR	3.43x	2.3x	2.32x	2.04x	1.79x
PEG	0.6x	-1.3x	0.5x	0.5x	0.7x
Capitalization / Revenue	1.24x	1.19x	0.79x	0.74x	0.69x
EV / Revenue	0.86x	1.37x	0.86x	0.75x	0.65x
EV / EBITDA	6.64x	9.68x	6.94x	5.7x	4.82x
EV / EBIT	7.73x	11.5x	9.38x	7.33x	6.01x
EV / FCF	8.45x	-	15.1x	10.5x	8.58x
FCF Yield	11.8%	-	6.62%	9.56%	11.7%
Dividend per Share ²	40.2	44	51	67	76
Rate of return	1.55%	2.25%	2.27%	2.98%	3.38%
EPS ²	151.3	134.6	168.2	203.9	232.2
Distribution rate	26.6%	32.7%	30.3%	32.9%	32.7%
Net sales ¹	44,845	50,151	86,782	93,209	99,161
EBITDA ¹	5,827	7,086	10,744	12,292	13,458
EBIT ¹	5,012	5,990	7,946	9,548	10,789
Net income ¹	3,515	4,119	5,147	6,241	7,107
Net Debt ¹	-16,717	8,811	5,784	1,225	-3,945
Reference price ²	2,588.00	1,954.00	2,248.00	2,248.00	2,248.00
Nbr of stocks (in thousands)	21,420	30,600	30,600	-	-
Announcement Date	14/02/25	13/02/26	-	-	-

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.($)
INTERMESTIC INC.	13.74x	0.88x	7.12x	2.21%	441M
FIELMANN GROUP AG	17.04x	1.68x	7.23x	3.45%	4.37B
WARBY PARKER INC.	142.05x	2.96x	23.94x	-.--%	3.24B
NATIONAL VISION HOLDINGS, INC.	25.83x	0.97x	9.4x	-.--%	1.44B
JINS HOLDINGS INC.	23.28x	1.76x	11.06x	1.34%	1.25B
SYNSAM AB	14.28x	1.38x	5.73x	3.68%	859M
KITS EYECARE LTD.	69.83x	1.89x	32.34x	-	352M
FOCUS POINT HOLDINGS	7.97x	0.85x	2.58x	6.38%	76.69M
Average	39.25x	1.55x	12.42x	2.44%	1.5B
Weighted average by Cap.	53.56x	1.90x	12.98x	1.83%