Valuation JAFCO Group Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 10/02/2026 GMT			5-day change	1st Jan Change
2,505.00 ^JPY	-0.08%		+1.91%	+3.94%

01-28	Jafco Logs Nine-Month Profit of 5.61 Billion Yen	MT
01-28	JAFCO Group Co., Ltd. Reports Earnings Results for the Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	199,665	136,935	102,949	102,457	113,092	131,813	-	-
Change	-	-31.42%	-24.82%	-0.48%	10.38%	16.55%	-	-
Enterprise Value (EV)	92,263	84,515	33,617	49,966	55,789	131,813	131,813	131,813
Change	-	-8.4%	-60.22%	48.63%	11.65%	136.27%	0%	0%
P/E ratio	5.27x	9.74x	3.23x	13.7x	11.8x	12.2x	12.3x	10.5x
PBR	0.9x	0.68x	0.79x	0.74x	0.8x	0.91x	0.9x	0.84x
PEG	-	-0.2x	0x	-0.2x	0.4x	0.7x	-11.74x	0.6x
Capitalization / Revenue	9.28x	4.95x	7.32x	4.19x	3.81x	4.55x	4.54x	4.39x
EV / Revenue	0x	0x	0x	0x	0x	4.55x	4.54x	4.39x
EV / EBITDA	0x	0x	-0x	0x	0x	8.67x	7.99x	-
EV / EBIT	0x	0x	-0x	0x	0x	8.79x	9.55x	10.1x
EV / FCF	0x	-0x	0x	-0x	0x	16.4x	14.3x	14.2x
FCF Yield	24.6%	-8.92%	60.6%	-9.44%	9.11%	6.08%	6.97%	7.03%
Dividend per Share ²	46	51	150	69	88	133	142	153
Rate of return	2.1%	2.72%	7.92%	3.67%	4.25%	5.31%	5.67%	6.11%
EPS ²	416.4	192.5	586.9	137.6	175.6	205.2	203	237.9
Distribution rate	11%	26.5%	25.6%	50.1%	50.1%	64.8%	69.9%	64.3%
Net sales ¹	21,512	27,677	14,073	24,443	29,685	29,000	29,050	30,000
EBITDA ¹	9,156	17,081	-4,206	8,356	12,668	15,200	16,500	-
EBIT ¹	8,964	16,876	-4,414	8,175	12,520	15,000	13,800	13,100
Net income ¹	38,504	15,080	40,571	7,494	9,576	10,800	10,300	10,200
Net Debt	-107,402	-52,420	-69,332	-52,491	-57,303	-	-	-
Reference price ²	2,193.33	1,875.00	1,893.00	1,880.50	2,072.50	2,505.00	2,505.00	2,505.00
Nbr of stocks (in thousands)	91,033	73,032	54,384	54,484	54,568	52,620	-	-
Announcement Date	21/04/21	22/04/22	26/04/23	24/04/24	23/04/25	-	-	-

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.($)
JAFCO GROUP CO., LTD.	12.21x	-	-	5.31%	855M
BLACKROCK, INC.	27.34x	7.09x	17.6x	1.91%	169B
UBS GROUP AG	18.32x	-	-	2.35%	135B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.3x	7.08x	-	1.58%	87.03B
BROOKFIELD ASSET MANAGEMENT LTD.	32.12x	15.67x	28.48x	3.32%	85.43B
AMERIPRISE FINANCIAL, INC.	14.26x	1.99x	6.21x	1.22%	46.16B
3I GROUP PLC	5.2x	5.08x	5.16x	2.57%	45.79B
STATE STREET CORPORATION	14.02x	5.44x	-	2.41%	36.9B
NORTHERN TRUST CORPORATION	17.22x	5.33x	18.29x	2.08%	27.75B
Average	17.55x	6.81x	15.15x	2.53%	70.43B
Weighted average by Cap.	20.89x	7.68x	17.21x	2.19%