|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,248.00 JPY | -2.68% |
|
+10.79% | +18.22% |
Company Valuation: Intermestic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 55,435 | 59,792 | 70,686 | - | - |
| Change | - | 7.86% | 18.22% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 76,470 | 71,911 | 66,741 |
| Change | - | 77.19% | 11.47% | -5.96% | -7.19% |
| P/E Ratio | 17.1x | 14.5x | 13.7x | 11.3x | 9.95x |
| PBR | 3.43x | 2.3x | 2.38x | 2.1x | 1.84x |
| PEG | 0.6x | -1.3x | 0.5x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.81x | 0.76x | 0.71x |
| EV / Revenue | 0.86x | 1.37x | 0.88x | 0.77x | 0.67x |
| EV / EBITDA | 6.64x | 9.68x | 7.12x | 5.85x | 4.96x |
| EV / EBIT | 7.73x | 11.5x | 9.62x | 7.53x | 6.19x |
| EV / FCF | 8.45x | - | 15.5x | 10.7x | 8.83x |
| FCF Yield | 11.8% | - | 6.46% | 9.31% | 11.3% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 67 | 76 |
| Rate of return | 1.55% | 2.25% | 2.21% | 2.9% | 3.29% |
| 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 | 2,310.00 | 2,310.00 | 2,310.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,600 | - | - |
| Announcement Date | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.74x | 0.88x | 7.12x | 2.21% | 441M | |
| 17.04x | 1.68x | 7.23x | 3.45% | 4.37B | |
| 142.05x | 2.96x | 23.94x | -.--% | 3.24B | |
| 25.83x | 0.97x | 9.4x | -.--% | 1.44B | |
| 23.28x | 1.76x | 11.06x | 1.34% | 1.25B | |
| 14.28x | 1.38x | 5.73x | 3.68% | 859M | |
| 69.83x | 1.89x | 32.34x | - | 352M | |
| 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% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 262A Stock
- Valuation Intermestic Inc.
Select your edition
All financial news and data tailored to specific country editions
