Valuation Takashimaya Company, Limited

Stocks

Delayed Japan Exchange Other stock markets 07:23:40 17/06/2026 BST			5-day change	1st Jan Change
2,220.50 ^JPY	+1.95%		+10.23%	+35.24%

06-15	Takashimaya Company, Limited Reports Sales Results for the Month of May 2026	CI
06-11	Daiwa Securities Upgrades Takashimaya Company to Outperform from Neutral; Price Target is 2,300 Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	187,241	299,060	355,526	373,602	579,875	638,185	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	10.06%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	846,127	838,839	829,898
Change	-	28.39%	18.47%	2.96%	46.53%	-7.54%	-0.86%	-1.07%
P/E Ratio	34.9x	11.2x	11.2x	9.75x	-72.1x	16x	15.5x	14.8x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.33x	1.26x	1.19x
PEG	-	0x	0.6x	0.4x	1x	-0x	4.7x	2.97x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.27x	1.24x	1.22x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.68x	1.63x	1.58x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	9.06x	8.64x	8.24x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	14.6x	13.8x	13.2x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	62.9x	40.5x	48.3x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.59%	2.47%	2.07%
Dividend per Share ²	12	13	18.5	24.5	34	40.25	43.25	45.75
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.85%	1.99%	2.1%
EPS ²	16.07	84.89	100.2	126.3	-27.44	135.9	140.4	147.4
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.6%	30.8%	31%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	503,925	515,209	525,209
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	93,367	97,106	100,658
EBIT ¹	4,110	32,519	45,937	57,503	53,516	58,050	60,605	63,044
Net income ¹	5,360	27,838	31,620	39,525	-8,194	39,825	41,130	43,194
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	207,942	200,654	191,713
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,178.00	2,178.00	2,178.00
Nbr of stocks (in thousands)	333,466	315,464	315,463	303,372	293,014	293,014	-	-
Announcement Date	11/04/22	14/04/23	12/04/24	14/04/25	14/04/26	-	-	-

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.($)
TAKASHIMAYA COMPANY, LIMITED	16.03x	1.68x	9.06x	1.85%	3.98B
FALABELLA S.A.	18.2x	1.36x	9.26x	3.68%	17.25B
TRENT LIMITED	72.22x	6.27x	35.02x	0.17%	16.34B
DILLARD'S, INC.	13.87x	1.2x	9.15x	5.92%	8.61B
CANADIAN TIRE CORPORATION, LIMITED	12.86x	1.22x	9.15x	3.88%	7.05B
MACY'S, INC.	10.94x	0.35x	4.27x	2.98%	6.56B
PEPKOR HOLDINGS LIMITED	13.3x	0.95x	5.64x	2.51%	5.23B
HARVEY NORMAN HOLDINGS LIMITED	11.78x	1.72x	7.49x	5.81%	4.24B
SHINSEGAE INC.	21.25x	1.39x	7.99x	0.73%	4.36B
MINISO GROUP HOLDING LIMITED	7.87x	1.01x	4.76x	6.02%	3.74B
Average	19.83x	1.71x	10.18x	3.36%	7.73B
Weighted average by Cap.	26.90x	2.27x	13.61x	3.04%