Valuation ARCS Company Limited

Stocks

Delayed Japan Exchange Other stock markets 07:33:20 28/07/2026 +04			5-day change	1st Jan Change
3,665.00 ^JPY	+3.09%		+3.97%	+8.27%

07-03	Arcs' Attributable Profit Up 3% in Fiscal Q1	MT
04-13	Arcs' Full-Year Profit Increases 13%, Raises Final Dividend Forecast	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	122,554	121,367	167,170	150,552	207,261	189,412	-	-
Change	-	-0.97%	37.74%	-9.94%	37.67%	-8.61%	-	-
Enterprise Value (EV)	82,090	76,237	118,593	100,607	145,410	189,412	189,412	189,412
Change	-	-7.13%	55.56%	-15.17%	44.53%	30.26%	0%	0%
P/E	11.9x	12.2x	14.5x	13.6x	16.8x	15x	14.1x	13.3x
PBR	0.75x	0.71x	0.94x	0.82x	1.06x	0.93x	0.89x	0.86x
PEG	-	-4.45x	0.7x	-3.21x	1.3x	5.75x	2.22x	2.38x
Capitalization / Revenue	0.21x	0.21x	0.28x	0.25x	0.33x	0.29x	0.28x	0.28x
EV / Revenue	0x	0x	0x	0x	0x	0.29x	0.28x	0.28x
EV / EBITDA	0x	0x	0x	0x	0x	6.51x	6.21x	5.97x
EV / EBIT	0x	0x	0x	0x	0x	10.4x	9.74x	9.22x
EV / FCF	0x	0x	0x	0x	0x	17.9x	13.2x	12.5x
FCF Yield	8.02%	7.6%	8.02%	4.97%	8.69%	5.6%	7.55%	7.97%
Dividend per Share ²	57	58	68	74	82	85.5	92	97
Rate of return	2.62%	2.68%	2.2%	2.65%	2.11%	2.41%	2.59%	2.73%
EPS ²	182.5	177.5	214	205	231.4	237.4	252.4	266.6
Distribution rate	31.2%	32.7%	31.8%	36.1%	35.4%	36%	36.4%	36.4%
Net sales ¹	577,568	566,209	591,557	608,284	626,957	647,350	666,650	686,000
EBITDA ¹	24,430	23,657	26,705	26,361	28,157	29,100	30,500	31,750
EBIT ¹	15,562	14,835	16,831	15,936	17,632	18,250	19,450	20,550
Net income ¹	10,304	9,947	11,766	11,063	12,445	12,650	13,450	14,200
Net Debt	-40,464	-45,130	-48,577	-49,945	-61,851	-	-	-
Reference price ²	2,176.00	2,168.00	3,095.00	2,789.00	3,890.00	3,555.00	3,555.00	3,555.00
Nbr of stocks (in thousands)	56,321	55,981	54,013	53,981	53,280	53,280	-	-
Announcement Date	14/04/22	14/04/23	15/04/24	14/04/25	13/04/26	-	-	-

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.($)
ARCS COMPANY LIMITED	14.72x	-	-	2.45%	1.14B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.5x	0.93x	6.28x	5.82%	39.42B
CASEY'S GENERAL STORES, INC.	40.45x	1.64x	20.65x	0.3%	31.88B
SEVEN & I HOLDINGS CO., LTD.	17.85x	0.65x	7.51x	2.79%	30.31B
AVENUE SUPERMARTS LIMITED	73.87x	3.26x	42.59x	-.--%	27.22B
COLES GROUP LIMITED	28.71x	0.89x	9.61x	3.29%	21.93B
CARREFOUR	11.51x	0.24x	4.28x	6.38%	12.65B
JERÓNIMO MARTINS, SGPS, S.A.	15.53x	0.37x	5.38x	4%	12.03B
SM INVESTMENTS CORPORATION	7.84x	1.73x	5.54x	2.54%	11.68B
J SAINSBURY PLC	16.79x	0.39x	6.01x	4.25%	10.05B
Average	24.88x	1.12x	11.98x	3.18%	19.83B
Weighted average by Cap.	29.89x	1.26x	13.93x	3.02%