Valuation Yamazaki Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 07:30:00 12/05/2026 BST			5-day change	1st Jan Change
264.00 ^JPY	+0.38%		-3.65%	-18.77%

06/05/24	South Korea's Imports of Japanese Sake Surge	MT
29/04/24	Yamazaki Baking Attributable Profit Soars 99.6% in Fiscal 2024	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	1,331	1,961	1,770	1,447	1,549	1,384
Change	-	47.33%	-9.73%	-18.3%	7.06%	-10.6%
Enterprise Value (EV) ¹	2,246	2,907	2,827	2,198	2,364	2,495
Change	-	29.43%	-2.75%	-22.28%	7.56%	5.58%
P/E ratio	15.7x	-5.19x	-12.3x	-13x	-46.9x	24.3x
PBR	0.63x	1.11x	1.11x	1.01x	1.15x	0.98x
PEG	-	0x	0.2x	0.6x	0.7x	-0x
Capitalization / Revenue	0.36x	0.85x	0.67x	0.54x	0.62x	0.45x
EV / Revenue	0.61x	1.25x	1.07x	0.83x	0.95x	0.81x
EV / EBITDA	9.4x	-11.5x	-25x	-26.2x	41.5x	11.7x
EV / EBIT	17.3x	-7.75x	-11.8x	-9.64x	-24.4x	32.4x
EV / FCF	-3.61x	19.3x	-19.5x	19.7x	-15.9x	-14.1x
FCF Yield	-27.7%	5.17%	-5.13%	5.07%	-6.28%	-7.09%
Dividend per Share ²	10	10	10	10	10	10
Rate of return	3.33%	2.26%	2.51%	3.07%	2.87%	3.21%
EPS ²	19.16	-85.19	-32.45	-25.02	-7.437	12.85
Distribution rate	52.2%	-11.7%	-30.8%	-40%	-134%	77.8%
Net sales ¹	3,666	2,317	2,633	2,655	2,496	3,093
EBITDA ¹	239	-253	-113	-84	57	213
EBIT ¹	130	-375	-240	-228	-97	77
Net income ¹	85	-378	-144	-111	-33	57
Net Debt ¹	915	946	1,057	751	815	1,111
Reference price ²	300.00	442.00	399.00	326.00	349.00	312.00
Nbr of stocks (in thousands)	4,437	4,437	4,437	4,437	4,437	4,437
Announcement Date	26/06/20	29/06/21	29/06/22	29/06/23	27/06/24	27/06/25

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.($)
YAMAZAKI CO., LTD.	-	-	-	-	7.43M
DMG MORI CO., LTD.	37.29x	1.05x	9.22x	2.74%	3.39B
KINIK COMPANY	49.45x	8.96x	30.53x	0.96%	2.95B
KENNAMETAL INC.	9.64x	1.47x	6.02x	2.16%	2.83B
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	17.74x	3.43x	11.72x	2.04%	2.8B
SHENZHEN YINGHE TECHNOLOGY CO., LTD	27.68x	1.57x	17.61x	0.61%	2.68B
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	37.36x	-	-	-	2.54B
HUNAN YUJING MACHINERY CO.,LTD	78.42x	-	-	-	2.46B
Average	36.80x	3.30x	15.02x	1.7%	2.46B
Weighted average by Cap.	36.20x	3.28x	14.91x	1.75%