Company Valuation: Takashimaya Company, Limited

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

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.03x1.68x9.06x1.85% 3.98B
18.2x1.36x9.26x3.68% 17.25B
72.22x6.27x35.02x0.17% 16.34B
13.87x1.2x9.15x5.92% 8.61B
12.86x1.22x9.15x3.88% 7.05B
10.94x0.35x4.27x2.98% 6.56B
13.3x0.95x5.64x2.51% 5.23B
11.78x1.72x7.49x5.81% 4.24B
21.25x1.39x7.99x0.73% 4.36B
7.87x1.01x4.76x6.02% 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%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 8233 Stock
  4. Valuation Takashimaya Company, Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!