Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 17/06/2026 BST			5-day change	1st Jan Change
2,219.00 ^JPY	+1.88%		+11.40%	+35.18%

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	650,199	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	12.13%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	858,141	850,853	841,912
Change	-	28.39%	18.47%	2.96%	46.53%	-6.23%	-0.85%	-1.05%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	16.3x	15.8x	15.1x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.36x	1.28x	1.21x
PEG	-	0x	0.6x	0.4x	1x	-0x	4.79x	3.03x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.29x	1.26x	1.24x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.7x	1.65x	1.6x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	9.19x	8.76x	8.36x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	14.8x	14x	13.4x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	63.8x	41.1x	49x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.57%	2.43%	2.04%
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%	1.81%	1.95%	2.06%
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	2,219.00	2,219.00	2,219.00
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
SHINSEGAE INC.	21.25x	1.39x	7.99x	0.73%	4.36B
HARVEY NORMAN HOLDINGS LIMITED	11.78x	1.72x	7.49x	5.81%	4.24B
Average	21.16x	1.79x	10.78x	3.06%	8.18B
Weighted average by Cap.	27.87x	2.34x	14.07x	2.89%