Valuation Yamae Group Holdings Co.,Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 07:00:00 06/09/2024 BST			5-day change	1st Jan Change
1,988.00 ^JPY	-1.39%		+0.15%	-47.96%

05-10	Yamae Group Holdings Co.,Ltd. Provides Fiscal Year End Dividend Guidance for the Fiscal Year Ending March 31, 2025	CI
05-10	Yamae Group Holdings Co.,Ltd. Announces Fiscal Year End Dividend for the Fiscal Year Ended March 31, 2024, Payable on June 24, 2024	CI

Fiscal Period: March	2019	2020	2021	2022	2023	2024
Capitalization ¹	23,860	25,180	27,737	24,445	42,836	77,356
Change	-	5.53%	10.16%	-11.87%	75.24%	80.59%
Enterprise Value (EV) ¹	45,866	37,463	42,462	34,854	73,134	145,750
Change	-	-18.32%	13.34%	-17.92%	109.83%	99.29%
P/E ratio	7.42x	10.2x	14.9x	3.64x	5.45x	8.05x
PBR	0.49x	0.48x	0.53x	0.42x	0.67x	0.86x
PEG	-	-0.3x	-0.6x	0x	0.3x	1.82x
Capitalization / Revenue	0.05x	0.05x	0.06x	0.05x	0.07x	0.11x
EV / Revenue	0.09x	0.07x	0.09x	0.07x	0.12x	0.2x
EV / EBITDA	5.08x	3.47x	5.92x	2.71x	3.87x	6.25x
EV / EBIT	12.9x	8.25x	43.5x	5.04x	6.44x	10.5x
EV / FCF	7.73x	-15x	18.2x	6.86x	-103x	-440x
FCF Yield	12.9%	-6.66%	5.5%	14.6%	-0.97%	-0.23%
Dividend per Share ²	20	20	30	40	50	60
Rate of return	1.69%	1.86%	2.56%	3.88%	2.76%	2.15%
EPS ²	159.7	106.1	78.61	283.7	332.5	347.2
Distribution rate	12.5%	18.8%	38.2%	14.1%	15%	17.3%
Net sales ¹	488,704	522,102	483,834	503,635	587,982	712,717
EBITDA ¹	9,036	10,796	7,169	12,852	18,913	23,338
EBIT ¹	3,547	4,543	976	6,912	11,364	13,836
Net income ¹	3,220	2,155	1,862	6,721	7,868	8,456
Net Debt ¹	22,006	12,283	14,725	10,409	30,298	68,394
Reference price ²	1,185.00	1,078.00	1,171.00	1,032.00	1,811.00	2,794.00
Nbr of stocks (in thousands)	20,135	23,358	23,687	23,687	23,653	27,686
Announcement Date	21/06/19	26/06/20	30/05/21	24/06/22	23/06/23	21/06/24

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
WALMART INC.	32.25x	0.98x	15.59x	+1.07%	616B
LOBLAW COMPANIES LIMITED	24.2x	1.07x	9.42x	+1.14%	39.2B
SYSCO CORPORATION	17.5x	0.61x	11.17x	+2.67%	38.62B
KROGER CO. (THE)	12.97x	0.31x	6.01x	+2.28%	37.73B
TESCO PLC	14.8x	0.49x	7.42x	+3.52%	32.71B
AHOLD DELHAIZE N.V.	13.17x	0.48x	6.11x	+3.66%	32.09B
WOOLWORTHS GROUP LIMITED	24.73x	0.83x	9.45x	+3.02%	28.24B
AEON CO., LTD.	69.94x	0.6x	9.99x	+1.01%	23.12B
GEORGE WESTON LIMITED	19.35x	0.68x	5.78x	+1.39%	21.53B
Average	25.43x	0.67x	8.99x	+2.20%	96.59B
Weighted average by Cap.	29.47x	0.88x	13.45x	+1.46%