Company Valuation: Shimadaya Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026
Market Cap 1 25,378 27,385
Change - 7.91%
Enterprise Value (EV) 1 19,908 23,151
Change - 16.29%
P/E 9.94x 10.5x
PBR 1.41x 1.4x
PEG 8.36x 5.53x
Capitalization / Revenue 0.64x 0.67x
EV / Revenue 0.5x 0.56x
EV / EBITDA - -
EV / EBIT 5.9x 6.14x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 22 52
Rate of return 1.32% 2.89%
EPS 2 168 171.2
Distribution rate 13.1% 30.4%
Net sales 1 39,625 41,061
EBITDA 4,813 5,334
EBIT 1 3,373 3,768
Net income 1 2,554 2,596
Net Debt 1 -5,470 -4,234
Reference price 2 1,669.00 1,801.00
Nbr of stocks (in thousands) 15,206 15,205
Announcement Date 19/06/25 17/06/26
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 152M
13.36x0.78x6.3x7.41% 8.76B
18.08x1.15x8.88x2.34% 5.49B
8.82x1.2x5.31x4.69% 4.53B
12.01x0.3x3.3x1.55% 1.58B
19.94x1.22x9.05x2.5% 888M
14.97x - - 5.5% 683M
9.47x - - 4.39% 309M
Average 13.81x 0.93x 6.57x 4.06% 2.8B
Weighted average by Cap. 13.76x 0.95x 6.65x 4.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 250A Stock
  4. Valuation Shimadaya Corporation