Valuation Calbee, Inc. Börse Stuttgart

Stocks

Delayed Börse Stuttgart 17:46:43 17/09/2026 +04			5-day change	1st Jan Change
16.90 ^EUR	+1.20%		0.00%	+4.38%

07-30	Calbee, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
07-30	Calbee, Inc. Provides Year End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	305,175	346,148	428,366	349,012	374,126	374,202	-	-
Change	-	13.43%	23.75%	-18.52%	7.2%	0.02%	-	-
Enterprise Value (EV) ¹	248,153	315,830	411,106	328,811	350,615	365,802	367,983	365,770
Change	-	27.27%	30.17%	-20.02%	6.63%	4.33%	0.6%	-0.6%
P/E	17.3x	24.1x	21.5x	16.7x	22x	20.8x	18.5x	17.6x
PBR	1.73x	1.99x	2.23x	1.7x	1.78x	1.67x	1.62x	1.52x
PEG	-	-1.6x	0.6x	3.37x	-1.4x	5x	1.5x	3.2x
Capitalization / Revenue	1.24x	1.24x	1.41x	1.08x	1.1x	1.03x	0.99x	0.96x
EV / Revenue	1.01x	1.13x	1.36x	1.02x	1.03x	1x	0.98x	0.94x
EV / EBITDA	6.87x	9.22x	10.3x	7.58x	8.1x	8.27x	7.65x	7.2x
EV / EBIT	9.87x	14.2x	15.1x	11.3x	13.4x	13.7x	12.4x	11.6x
EV / FCF	25.2x	-42.6x	-37.5x	31.3x	37.4x	46x	33.7x	20.7x
FCF Yield	3.96%	-2.34%	-2.67%	3.19%	2.68%	2.17%	2.97%	4.84%
Dividend per Share ²	52	52	56	58	66	69	72.48	75.9
Rate of return	2.21%	1.88%	1.63%	2.08%	2.14%	2.28%	2.39%	2.5%
EPS ²	136.2	115.2	159.2	167.1	140	145.8	163.5	172.5
Distribution rate	38.2%	45.2%	35.2%	34.7%	47.1%	47.3%	44.3%	44%
Net sales ¹	245,419	279,315	303,027	322,564	340,151	364,720	376,950	389,183
EBITDA ¹	36,143	34,259	39,979	43,362	43,266	44,233	48,082	50,816
EBIT ¹	25,135	22,233	27,304	29,066	26,173	26,700	29,767	31,400
Net income ¹	18,053	14,772	19,886	20,874	17,329	17,580	19,883	20,867
Net Debt ¹	-57,022	-30,318	-17,260	-20,201	-23,511	-8,400	-6,219	-8,431
Reference price ²	2,355.00	2,771.00	3,429.00	2,793.50	3,077.00	3,030.00	3,030.00	3,030.00
Nbr of stocks (in thousands)	129,586	124,918	124,925	124,937	121,588	121,652	-	-
Announcement Date	10/05/22	09/05/23	09/05/24	12/05/25	14/05/26	-	-	-

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.($)
NESTLÉ S.A.	20.45x	2.79x	13.93x	4.04%	244B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.59B
DANONE	16.2x	1.7x	9.61x	3.86%	45.22B
ARCHER-DANIELS-MIDLAND COMPANY	15.74x	0.56x	10.04x	2.5%	40.97B
THE HERSHEY COMPANY	20.68x	3.14x	12.77x	3.38%	34.32B
AJINOMOTO CO., INC.	33.5x	2.92x	16.93x	1.1%	30.08B
KRAFT HEINZ	-8.72x	1.88x	9.37x	6.49%	29.33B
NESTLÉ INDIA LIMITED	64.21x	9.85x	40.85x	1.19%	27.86B
Average	22.74x	3.17x	16.05x	3.23%	66.41B
Weighted average by Cap.	21.07x	2.83x	14.66x	3.57%