Valuation Yamami Company

Stocks

Delayed Japan Exchange 07:30:00 26/08/2026 BST			5-day change	1st Jan Change
5,990.00 ^JPY	-4.62%		+0.17%	+21.01%

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	43,754	-	-
Change	-	-7.93%	-26.01%	148.3%	48.86%	28.42%	-	-
Enterprise Value (EV)	17,571	15,824	11,566	24,273	35,474	43,754	43,754	43,754
Change	-	-9.95%	-26.91%	109.87%	46.14%	23.34%	0%	0%
P/E	26.5x	20.5x	11.5x	15.5x	22.7x	17.6x	24.9x	20.8x
PBR	1.87x	1.62x	1.11x	2.41x	3.27x	2.86x	3.47x	3.13x
PEG	-	1.1x	0.4x	0.2x	12.69x	0.6x	2.88x	1.1x
Capitalization / Revenue	0.99x	0.9x	0.57x	1.2x	1.62x	1.46x	1.73x	1.56x
EV / Revenue	0x	0x	0x	0x	0x	1.9x	1.73x	1.56x
EV / EBITDA	0x	0x	0x	0x	-	10.2x	9.68x	8.75x
EV / EBIT	0x	0x	0x	0x	0x	17.5x	16.2x	13.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	24	26	32	66	72	84	90	108
Rate of return	1.24%	1.45%	2.42%	2.01%	1.47%	1.73%	1.43%	1.72%
EPS ²	73.42	87.06	115.2	211.9	215.7	275.9	252.6	301.4
Distribution rate	32.7%	29.9%	27.8%	31.1%	33.4%	30.4%	35.6%	35.8%
Net sales ¹	13,619	13,811	16,178	19,001	21,064	23,238	25,300	28,100
EBITDA ¹	2,469	2,524	2,524	3,606	-	4,269	4,520	5,000
EBIT ¹	732	902	1,039	2,079	1,727	2,649	2,700	3,200
Net income ¹	511	606	802	1,476	1,502	1,921	1,760	2,100
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	6,280.00	6,280.00	6,280.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
YAMAMI COMPANY	27.01x	-	-	1.31%	275M
NESTLÉ S.A.	20.73x	2.86x	14.24x	3.93%	256B
MONDELEZ INTERNATIONAL, INC.	20.07x	2.51x	14.99x	3.27%	80.39B
DANONE	17.39x	1.8x	10.2x	3.6%	49.13B
THE HERSHEY COMPANY	22.66x	3.42x	13.83x	3.09%	37.61B
ARCHER-DANIELS-MIDLAND COMPANY	14.66x	0.53x	9.62x	2.63%	38.15B
AJINOMOTO CO., INC.	37.92x	3.26x	18.88x	0.95%	32.94B
KRAFT HEINZ	-107.8x	1.91x	9.49x	6.33%	30.03B
NESTLÉ INDIA LIMITED	68.52x	10.52x	43.62x	1.11%	29.92B
Average	13.46x	3.35x	16.86x	2.91%	61.57B
Weighted average by Cap.	16.69x	2.98x	15.25x	3.46%