Valuation Yamami Company

Stocks

Market Closed - Japan Exchange 07:30:00 17/09/2026 BST			5-day change	1st Jan Change
6,420.00 ^JPY	+1.58%		-2.58%	+29.70%

08-12	Yamami Company Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending June 30, 2027	CI
08-12	Yamami Company Proposes Dividend for the Fiscal Year Ended June 30, 2026, Payable on September 30, 2026; Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,530	12,458	9,218	22,887	34,070	44,729	-	-
Change	-	-7.93%	-26.01%	148.3%	48.86%	31.29%	-	-
Enterprise Value (EV)	17,571	15,824	11,566	24,273	35,474	44,729	44,729	44,729
Change	-	-9.95%	-26.91%	109.87%	46.14%	26.09%	0%	0%
P/E	26.5x	20.5x	11.5x	15.5x	22.7x	17.6x	20x	14.7x
PBR	1.87x	1.62x	1.11x	2.41x	3.27x	2.86x	3.3x	2.86x
PEG	-	1.1x	0.4x	0.2x	12.69x	0.6x	0.6x	0.4x
Capitalization / Revenue	0.99x	0.9x	0.57x	1.2x	1.62x	1.46x	1.68x	1.45x
EV / Revenue	0x	0x	0x	0x	0x	1.94x	1.68x	1.45x
EV / EBITDA	0x	0x	0x	0x	-	10.5x	8.1x	6.68x
EV / EBIT	0x	0x	0x	0x	0x	17.9x	13.6x	9.94x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	24	26	32	66	72	84	140	180
Rate of return	1.24%	1.45%	2.42%	2.01%	1.47%	1.73%	2.22%	2.85%
EPS ²	73.42	87.06	115.2	211.9	215.7	275.9	315.8	430.6
Distribution rate	32.7%	29.9%	27.8%	31.1%	33.4%	30.4%	44.3%	41.8%
Net sales ¹	13,619	13,811	16,178	19,001	21,064	23,238	26,700	30,800
EBITDA ¹	2,469	2,524	2,524	3,606	-	4,269	5,520	6,700
EBIT ¹	732	902	1,039	2,079	1,727	2,649	3,300	4,500
Net income ¹	511	606	802	1,476	1,502	1,921	2,200	3,000
Net Debt	4,041	3,366	2,348	1,386	1,404	-	-	-
Reference price ²	1,942.00	1,788.00	1,323.00	3,285.00	4,890.00	6,320.00	6,320.00	6,320.00
Nbr of stocks (in thousands)	6,967	6,967	6,967	6,967	6,967	6,967	-	-
Announcement Date	12/08/21	09/08/22	09/08/23	08/08/24	14/08/25	12/08/26	-	-

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.($)
YAMAMI COMPANY	27.18x	-	-	1.3%	284M
NESTLÉ S.A.	20.45x	2.79x	13.93x	4.04%	244B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.59B
DANONE	16.2x	1.7x	9.61x	3.86%	45.22B
ARCHER-DANIELS-MIDLAND COMPANY	15.74x	0.56x	10.04x	2.5%	40.97B
THE HERSHEY COMPANY	20.68x	3.14x	12.77x	3.38%	34.32B
AJINOMOTO CO., INC.	33.5x	2.92x	16.93x	1.1%	30.08B
KRAFT HEINZ	-8.72x	1.88x	9.37x	6.49%	29.33B
NESTLÉ INDIA LIMITED	64.21x	9.85x	40.85x	1.19%	27.86B
Average	23.23x	3.17x	16.05x	3.02%	59.06B
Weighted average by Cap.	21.08x	2.83x	14.66x	3.57%