Valuation Iwatani Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 16/10/2026 BST			5-day change	1st Jan Change
1,929.50 ^JPY	+1.37%		-0.82%	+17.12%

10-06	Japan's Iwatani, Cosmo to develop hydrogen supply chain at Chiba refinery	RE
08-06	Iwatani Corporation Reports Earnings Results for the First Quarter Ended June 30, 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	444,198	-	-
Change	-	12%	47.54%	-30.01%	34.18%	-3.75%	-	-
Enterprise Value (EV) ¹	378,376	438,534	711,747	547,471	678,703	665,532	673,132	679,232
Change	-	15.9%	62.3%	-23.08%	23.97%	-1.94%	1.14%	0.91%
P/E	9.92x	10.4x	10.4x	8.5x	9.68x	8.61x	9.06x	8.33x
PBR	1.1x	1.1x	1.36x	0.89x	1.06x	0.93x	0.86x	0.8x
PEG	-	1.52x	0.2x	-0.6x	0.5x	1.05x	-1.85x	0.96x
Capitalization / Revenue	0.43x	0.37x	0.58x	0.39x	0.51x	0.46x	0.46x	0.45x
EV / Revenue	0.55x	0.48x	0.84x	0.62x	0.75x	0.69x	0.7x	0.69x
EV / EBITDA	6.18x	6.83x	9.28x	7.39x	-	7.29x	7.35x	6.83x
EV / EBIT	9.44x	11x	14.1x	11.8x	17.7x	13.1x	12.9x	12.1x
EV / FCF	-20.1x	-49.7x	108x	-91.3x	19.2x	54.1x	39.6x	37.2x
FCF Yield	-4.99%	-2.01%	0.93%	-1.1%	5.21%	1.85%	2.53%	2.69%
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%	2.47%	2.55%	2.68%
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	1,929.50	1,929.50	1,929.50
Nbr of stocks (in thousands)	230,078	230,100	230,119	230,143	230,178	230,214	-	-
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	8.61x	0.69x	7.29x	2.47%	2.81B
EXXONMOBIL HOLDINGS CORPORATION	13.82x	1.78x	7.39x	2.32%	736B
RELIANCE INDUSTRIES LTD	18.77x	1.56x	9.12x	0.49%	173B
MARATHON PETROLEUM CORPORATION	7.37x	0.91x	5.13x	0.85%	134B
VALERO ENERGY CORPORATION	8.22x	0.8x	5.43x	1.09%	128B
BP PLC	6.89x	0.6x	2.67x	4.16%	127B
PHILLIPS 66	8.94x	0.76x	6.6x	1.74%	117B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.65x	0.37x	5.6x	6.65%	93.8B
SUNCOR ENERGY INC.	8.86x	2.03x	5.04x	2.19%	91.16B
IMPERIAL OIL LIMITED	12.09x	1.54x	7.89x	1.81%	64.78B
Average	10.42x	1.10x	6.22x	2.38%	166.71B
Weighted average by Cap.	11.99x	1.37x	6.61x	2.23%