Valuation Iwatani Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 28/08/2026 BST			5-day change	1st Jan Change
2,223.50 ^JPY	+0.38%		+2.14%	+34.96%

08-06	Iwatani Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-14	Iwatani Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	297,376	333,069	491,419	343,948	461,507	511,795	-	-
Change	-	12%	47.54%	-30.01%	34.18%	10.9%	-	-
Enterprise Value (EV) ¹	378,376	438,534	711,747	547,471	678,703	733,129	740,729	746,829
Change	-	15.9%	62.3%	-23.08%	23.97%	8.02%	1.04%	0.82%
P/E	9.92x	10.4x	10.4x	8.5x	9.68x	10.1x	10.5x	9.75x
PBR	1.1x	1.1x	1.36x	0.89x	1.06x	1.09x	1x	0.92x
PEG	-	1.52x	0.2x	-0.6x	0.5x	1.5x	-2.28x	1.19x
Capitalization / Revenue	0.43x	0.37x	0.58x	0.39x	0.51x	0.53x	0.53x	0.51x
EV / Revenue	0.55x	0.48x	0.84x	0.62x	0.75x	0.76x	0.77x	0.75x
EV / EBITDA	6.18x	6.83x	9.28x	7.39x	-	8.12x	8.11x	7.58x
EV / EBIT	9.44x	11x	14.1x	11.8x	17.7x	14.6x	14.3x	13.4x
EV / FCF	-20.1x	-49.7x	108x	-91.3x	19.2x	71.2x	45.4x	40.9x
FCF Yield	-4.99%	-2.01%	0.93%	-1.1%	5.21%	1.4%	2.21%	2.45%
Dividend per Share ²	21.25	23.75	32.5	47	47	47.6	49.2	51.25
Rate of return	1.64%	1.64%	1.52%	3.14%	2.34%	2.14%	2.21%	2.3%
EPS ²	130.2	139.2	205.8	175.8	207.1	221	210.8	228.1
Distribution rate	16.3%	17.1%	15.8%	26.7%	22.7%	21.5%	23.3%	22.5%
Net sales ¹	690,392	906,261	847,888	883,011	908,522	963,260	967,620	1,001,800
EBITDA ¹	61,187	64,250	76,667	74,105	-	90,333	91,350	98,567
EBIT ¹	40,076	40,035	50,635	46,228	38,318	50,380	51,800	55,700
Net income ¹	29,964	32,022	47,363	40,448	47,666	49,500	49,000	52,500
Net Debt ¹	81,000	105,465	220,328	203,523	217,196	221,334	228,934	235,034
Reference price ²	1,292.50	1,447.50	2,135.50	1,494.50	2,005.00	2,223.50	2,223.50	2,223.50
Nbr of stocks (in thousands)	230,078	230,100	230,119	230,143	230,178	230,175	-	-
Announcement Date	13/05/22	15/05/23	13/05/24	14/05/25	14/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IWATANI CORPORATION	10.06x	0.76x	8.12x	2.14%	3.2B
EXXONMOBIL HOLDINGS CORPORATION	13.68x	1.64x	7.05x	2.65%	644B
RELIANCE INDUSTRIES LTD	20.08x	1.65x	9.64x	0.46%	182B
BP PLC	7.11x	0.56x	2.61x	4.89%	108B
MARATHON PETROLEUM CORPORATION	7.3x	0.78x	5.19x	1.11%	104B
VALERO ENERGY CORPORATION	8.62x	0.7x	5.36x	1.38%	101B
PHILLIPS 66	9.26x	0.67x	6.82x	2.08%	97.37B
CHINA PETROLEUM & CHEMICAL CORPORATION	11.64x	0.34x	5.34x	6.15%	93.17B
SUNCOR ENERGY INC.	9.18x	1.8x	4.64x	2.66%	76.68B
IMPERIAL OIL LIMITED	12.05x	1.45x	7.95x	1.89%	63.12B
Average	10.90x	1.03x	6.27x	2.54%	147.3B
Weighted average by Cap.	12.46x	1.29x	6.59x	2.5%