Valuation ABC-Mart,Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 12/06/2026 +04			5-day change	1st Jan Change
2,738.00 ^JPY	+0.75%		+2.41%	+3.07%

06-02	ABC-Mart's All Stores Sales Rise 8.8% in May	MT
04-08	ABC-Mart's Full-Year Profit Edges Up 2%	MT

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	677,974	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	4.36%	-	-
Enterprise Value (EV) ¹	270,628	415,323	461,497	510,177	450,119	447,219	430,099	422,451
Change	-	53.47%	11.12%	10.55%	-11.77%	-0.64%	-3.83%	-1.78%
P/E Ratio	23.6x	18.3x	15.9x	15.7x	14x	14.4x	14x	13.6x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.6x	1.51x	1.43x
PEG	-	0.2x	0.5x	1.2x	6.43x	10.72x	4.18x	4.48x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.71x	1.65x	1.59x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.13x	1.05x	0.99x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	6.17x	5.75x	5.4x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	6.79x	6.31x	6x
EV / FCF	15.3x	221x	-	12.6x	16.5x	11.3x	9.93x	9.38x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	8.83%	10.1%	10.7%
Dividend per Share ²	56.67	56.67	65.33	70	75	80	80	82.5
Rate of return	3.41%	2.53%	2.55%	2.43%	2.86%	2.92%	2.92%	3.01%
EPS ²	70.2	122.2	161.6	183.2	187.2	189.7	196	202
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	42.2%	40.8%	40.8%
Net sales ¹	243,946	290,077	344,197	372,202	378,624	397,071	410,518	425,117
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	72,496	74,864	78,181
EBIT ¹	27,446	42,301	55,671	62,550	63,287	65,843	68,122	70,355
Net income ¹	17,382	30,256	40,009	45,358	46,346	47,040	48,477	50,058
Net Debt ¹	-140,417	-138,514	-173,764	-202,340	-199,503	-230,755	-247,875	-255,524
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,738.00	2,738.00	2,738.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABC-MART,INC.	14.43x	1.13x	6.17x	2.92%	4.23B
BOOT BARN HOLDINGS, INC.	19.98x	1.89x	10.98x	-.--%	5.18B
METRO BRANDS LIMITED	66.9x	9.33x	30.8x	0.58%	2.87B
CCC S.A.	15.05x	0.93x	6.45x	3.56%	1.92B
AZZAS 2154 S.A.	5.15x	0.48x	3.04x	3.68%	685M
SHOE CARNIVAL, INC.	11.66x	-	-	-	472M
ACCENT GROUP LIMITED	11.09x	0.62x	3.43x	6.42%	276M
Average	20.61x	2.40x	10.15x	2.86%	2.23B
Weighted average by Cap.	25.43x	2.88x	12.32x	1.66%