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 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

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.74x0.88x7.12x2.21% 441M
17.04x1.68x7.23x3.45% 4.37B
142.05x2.96x23.94x-.--% 3.24B
25.83x0.97x9.4x-.--% 1.44B
23.28x1.76x11.06x1.34% 1.25B
14.28x1.38x5.73x3.68% 859M
69.83x1.89x32.34x - 352M
7.97x0.85x2.58x6.38% 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

  1. Stock Market
  2. Stocks
  3. 262A Stock
  4. Valuation Intermestic Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!