Valuation Iwatani Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 24/09/2026 BST			5-day change	1st Jan Change
2,123.00 ^JPY	-0.07%		+0.38%	+28.86%

08-06	Iwatani Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-20	Sumasapo Inc. entered into a business transfer agreement to acquire Single-Detached House After-Sales Maintenance and Renovation Business from Iwatani Facilities & Systems Corporation and Iwatani Corporation.	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	488,662	-	-
Change	-	12%	47.54%	-30.01%	34.18%	5.88%	-	-
Enterprise Value (EV) ¹	378,376	438,534	711,747	547,471	678,703	709,996	717,596	723,696
Change	-	15.9%	62.3%	-23.08%	23.97%	4.61%	1.07%	0.85%
P/E	9.92x	10.4x	10.4x	8.5x	9.68x	9.48x	9.97x	9.17x
PBR	1.1x	1.1x	1.36x	0.89x	1.06x	1.03x	0.95x	0.88x
PEG	-	1.52x	0.2x	-0.6x	0.5x	1.16x	-2.03x	1.05x
Capitalization / Revenue	0.43x	0.37x	0.58x	0.39x	0.51x	0.51x	0.51x	0.49x
EV / Revenue	0.55x	0.48x	0.84x	0.62x	0.75x	0.74x	0.75x	0.73x
EV / EBITDA	6.18x	6.83x	9.28x	7.39x	-	7.78x	7.83x	7.28x
EV / EBIT	9.44x	11x	14.1x	11.8x	17.7x	13.9x	13.8x	12.8x
EV / FCF	-20.1x	-49.7x	108x	-91.3x	19.2x	57.7x	42.2x	39.6x
FCF Yield	-4.99%	-2.01%	0.93%	-1.1%	5.21%	1.73%	2.37%	2.52%
Dividend per Share ²	21.25	23.75	32.5	47	47	47.6	49.2	51.75
Rate of return	1.64%	1.64%	1.52%	3.14%	2.34%	2.24%	2.32%	2.44%
EPS ²	130.2	139.2	205.8	175.8	207.1	224.1	213.1	231.6
Distribution rate	16.3%	17.1%	15.8%	26.7%	22.7%	21.2%	23.1%	22.3%
Net sales ¹	690,392	906,261	847,888	883,011	908,522	958,260	958,820	990,675
EBITDA ¹	61,187	64,250	76,667	74,105	-	91,300	91,625	99,433
EBIT ¹	40,076	40,035	50,635	46,228	38,318	50,960	52,020	56,350
Net income ¹	29,964	32,022	47,363	40,448	47,666	50,200	49,520	53,300
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	2,124.50	2,124.50	2,124.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IWATANI CORPORATION	9.48x	0.74x	7.78x	2.24%	3.09B
EXXONMOBIL HOLDINGS CORPORATION	13.98x	1.66x	7.07x	2.57%	663B
RELIANCE INDUSTRIES LTD	19.45x	1.6x	9.38x	0.47%	176B
BP PLC	7.27x	0.58x	2.66x	4.62%	114B
MARATHON PETROLEUM CORPORATION	6.83x	0.79x	4.85x	1.05%	109B
VALERO ENERGY CORPORATION	7.51x	0.73x	4.96x	1.29%	108B
PHILLIPS 66	8.76x	0.7x	6.36x	1.98%	102B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.57x	0.34x	5.2x	6.67%	89.93B
SUNCOR ENERGY INC.	9.65x	1.89x	4.83x	2.53%	79.46B
IMPERIAL OIL LIMITED	11.83x	1.46x	7.71x	1.96%	60.27B
Average	10.53x	1.05x	6.08x	2.54%	150.58B
Weighted average by Cap.	12.25x	1.30x	6.44x	2.46%