|
Market Closed -
Japan Exchange
10:30:00 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,098.00 JPY | -1.31% |
|
+0.94% | +3.61% |
Company Valuation: Calbee, Inc.
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 | 376,878 | - | - |
| Change | - | 13.43% | 23.75% | -18.52% | 7.2% | 0.74% | - | - |
| Enterprise Value (EV) 1 | 248,153 | 315,830 | 411,106 | 328,811 | 350,615 | 368,478 | 370,659 | 368,447 |
| Change | - | 27.27% | 30.17% | -20.02% | 6.63% | 5.09% | 0.59% | -0.6% |
| P/E | 17.3x | 24.1x | 21.5x | 16.7x | 22x | 21.3x | 18.9x | 18x |
| PBR | 1.73x | 1.99x | 2.23x | 1.7x | 1.78x | 1.74x | 1.66x | 1.56x |
| PEG | - | -1.6x | 0.6x | 3.37x | -1.4x | 5.65x | 1.5x | 3.5x |
| Capitalization / Revenue | 1.24x | 1.24x | 1.41x | 1.08x | 1.1x | 1.03x | 1x | 0.97x |
| EV / Revenue | 1.01x | 1.13x | 1.36x | 1.02x | 1.03x | 1.01x | 0.98x | 0.95x |
| EV / EBITDA | 6.87x | 9.22x | 10.3x | 7.58x | 8.1x | 8.41x | 7.7x | 7.25x |
| EV / EBIT | 9.87x | 14.2x | 15.1x | 11.3x | 13.4x | 13.7x | 12.4x | 11.7x |
| EV / FCF | 25.2x | -42.6x | -37.5x | 31.3x | 37.4x | 46.3x | 33.9x | 20.8x |
| FCF Yield | 3.96% | -2.34% | -2.67% | 3.19% | 2.68% | 2.16% | 2.95% | 4.8% |
| 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% | 2.23% | 2.34% | 2.45% |
| EPS 2 | 136.2 | 115.2 | 159.2 | 167.1 | 140 | 145.3 | 164 | 172.5 |
| Distribution rate | 38.2% | 45.2% | 35.2% | 34.7% | 47.1% | 47.5% | 44.2% | 44% |
| Net sales 1 | 245,419 | 279,315 | 303,027 | 322,564 | 340,151 | 364,720 | 377,117 | 389,350 |
| EBITDA 1 | 36,143 | 34,259 | 39,979 | 43,362 | 43,266 | 43,800 | 48,166 | 50,816 |
| EBIT 1 | 25,135 | 22,233 | 27,304 | 29,066 | 26,173 | 26,800 | 29,850 | 31,400 |
| Net income 1 | 18,053 | 14,772 | 19,886 | 20,874 | 17,329 | 17,660 | 19,950 | 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 | 3,098.00 | 3,098.00 | 3,098.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.33x | 1.01x | 8.41x | 2.23% | 2.39B | |
| 21.67x | 2.92x | 14.57x | 3.81% | 257B | |
| 19.88x | 2.54x | 15.12x | 3.22% | 81.57B | |
| 16.66x | 1.72x | 9.75x | 3.8% | 44.55B | |
| 15.28x | 0.54x | 9.78x | 2.52% | 39.81B | |
| 20.68x | 3.15x | 12.8x | 3.38% | 34.32B | |
| 36.14x | 3.12x | 18.19x | 1.03% | 31.92B | |
| 26.13x | 5.5x | 17.54x | 3.21% | 29.68B | |
| -8.35x | 1.83x | 9.13x | 6.77% | 28.08B | |
| Average | 18.82x | 2.48x | 12.81x | 3.33% | 61.08B | |
| Weighted average by Cap. | 20.02x | 2.69x | 13.87x | 3.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2229 Stock
- Valuation Calbee, Inc.
Select your edition
All financial news and data tailored to specific country editions
