Valuation Takashimaya Company, Limited

Stocks

Delayed Japan Exchange 07:30:00 19/08/2026 BST			5-day change	1st Jan Change
2,270.00 ^JPY	+0.20%		-0.15%	+38.29%

07-23	Tech-Sector Recovery Lifts Asian Stock Markets	MT
07-23	Japan's Nikkei ends higher as chip shares gain, BOJ's rate hike prospects weigh	RE

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	663,845	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	14.48%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	902,545	863,849	854,208
Change	-	28.39%	18.47%	2.96%	46.53%	-1.38%	-4.29%	-1.12%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	16.4x	16x	15.2x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.39x	1.31x	1.23x
PEG	-	0x	0.6x	0.4x	1x	-0x	6.14x	3.01x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.31x	1.28x	1.26x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.78x	1.67x	1.62x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	9.67x	8.9x	8.49x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	15.3x	14.1x	13.4x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	67.1x	41.7x	35.1x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.49%	2.4%	2.85%
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%	1.78%	1.91%	2.02%
EPS ²	16.07	84.89	100.2	126.3	-27.44	138	141.6	148.7
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.2%	30.6%	30.8%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	506,925	518,209	528,209
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	58,800	61,355	63,794
Net income ¹	5,360	27,838	31,620	39,525	-8,194	40,425	41,505	43,569
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	238,700	200,004	190,363
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,265.50	2,265.50	2,265.50
Nbr of stocks (in thousands)	333,466	315,464	315,463	303,372	293,014	293,024	-	-
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	16.42x	1.78x	9.67x	1.78%	4.16B
TRENT LIMITED	71.71x	6.4x	34.08x	0.17%	16.38B
DILLARD'S, INC.	14.21x	1.27x	9.31x	5.59%	9.13B
CANADIAN TIRE CORPORATION, LIMITED	14.32x	-	-	3.59%	7.6B
MACY'S, INC.	10.08x	0.33x	3.96x	3.17%	6.11B
VISHAL MEGA MART LIMITED	58.23x	3.68x	25.17x	0.39%	5.06B
PEPKOR HOLDINGS LIMITED	12.05x	0.92x	5.48x	2.77%	4.71B
J. FRONT RETAILING CO., LTD.	22.37x	2.24x	10.51x	1.99%	4.36B
HARVEY NORMAN HOLDINGS LIMITED	11.48x	1.68x	7.31x	5.98%	4.1B
Average	25.65x	2.29x	13.19x	2.83%	6.85B
Weighted average by Cap.	33.10x	3.07x	17.34x	2.53%