Valuation ABC-Mart,Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 23:56:03 10/08/2026 +04			5-day change	1st Jan Change
15.00 ^EUR	-1.96%		+6.25%	+7.75%

08-04	ABC-Mart's All Stores Sales Rise 6.6% in July	MT
08-04	ABC-Mart,Inc. Announces Sales Results for the Month of July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	411,045	553,837	635,261	712,517	649,622	699,022	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	7.6%	-	-
Enterprise Value (EV) ¹	270,628	415,323	461,497	510,177	450,119	466,779	452,695	433,048
Change	-	53.47%	11.12%	10.55%	-11.77%	3.7%	-3.02%	-4.34%
P/E	23.6x	18.3x	15.9x	15.7x	14x	14.6x	14x	13.6x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.64x	1.54x	1.45x
PEG	-	0.2x	0.5x	1.2x	6.43x	4.42x	3.52x	3.82x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.74x	1.68x	1.62x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.16x	1.09x	1x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	6.27x	5.88x	5.43x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	6.94x	6.48x	5.98x
EV / FCF	15.3x	221x	-	12.6x	16.5x	11.3x	10.5x	9.51x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	8.88%	9.56%	10.5%
Dividend per Share ²	56.67	56.67	65.33	70	75	79.51	81.95	83.84
Rate of return	3.41%	2.53%	2.55%	2.43%	2.86%	2.82%	2.9%	2.97%
EPS ²	70.2	122.2	161.6	183.2	187.2	193.3	201	208.2
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	41.1%	40.8%	40.3%
Net sales ¹	243,946	290,077	344,197	372,202	378,624	401,278	416,092	431,661
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	74,488	76,928	79,711
EBIT ¹	27,446	42,301	55,671	62,550	63,287	67,227	69,914	72,426
Net income ¹	17,382	30,256	40,009	45,358	46,346	47,725	49,562	51,351
Net Debt ¹	-140,417	-138,514	-173,764	-202,340	-199,503	-232,243	-246,326	-265,974
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,823.00	2,823.00	2,823.00
Nbr of stocks (in thousands)	247,618	247,617	247,617	247,617	247,617	247,617	-	-
Announcement Date	13/04/22	12/04/23	10/04/24	09/04/25	08/04/26	-	-	-

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.($)
ABC-MART,INC.	14.44x	1.14x	6.16x	2.85%	4.38B
MODIVO S.A.	17.13x	0.99x	6.71x	3.28%	2.06B
SHOE STATION GROUP INC.	10.57x	-	-	-	428M
ACCENT GROUP LIMITED	12.3x	0.65x	3.58x	5.81%	304M
CHIYODA CO., LTD.	48.25x	0.23x	7.58x	5.18%	219M
Average	20.54x	0.76x	6.01x	4.28%	1.48B
Weighted average by Cap.	15.88x	1.05x	6.26x	3.18%