Valuation EDION Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 22/06/2026 +04			5-day change	1st Jan Change
2,264.00 ^JPY	-2.71%		-10.09%	+6.84%

06-05	Yamada Holdings Co., Ltd. signed a letter of intent to acquire EDION Corporation.	CI
06-05	Yamada and Edion Sign MOU to Merge Under a Holding Company Structure	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	132,714	116,101	126,215	155,724	196,123	239,395	-	-
Change	-	-12.52%	8.71%	23.38%	25.94%	22.06%	-	-
Enterprise Value (EV)	146,407	141,775	158,996	234,923	269,063	239,395	239,395	239,395
Change	-	-3.16%	12.15%	47.75%	14.53%	-11.03%	0%	0%
P/E	7.98x	9.05x	11.4x	17.2x	14x	14.8x	13.8x	13.6x
PBR	0.68x	0.58x	0.63x	0.76x	0.88x	0.97x	0.97x	0.92x
PEG	-	-0.5x	-1.1x	-0.9x	0.3x	1.65x	1.2x	12.44x
Capitalization / Revenue	0.17x	0.16x	0.18x	0.22x	0.26x	0.29x	0.3x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.3x	0.3x	0.29x
EV / EBITDA	0x	0x	-	0x	-	6.3x	5.78x	5.73x
EV / EBIT	0x	0x	0x	0x	0x	9.21x	8.2x	8.14x
EV / FCF	0x	0x	0x	-0x	0x	15.3x	18.6x	17.5x
FCF Yield	26.4%	0.05%	3.01%	-31.3%	9.12%	6.89%	5.39%	5.72%
Dividend per Share ²	46	44	44	45	47	48	49	50
Rate of return	3.71%	3.88%	3.43%	2.91%	2.51%	2.22%	2.16%	2.21%
EPS ²	155.3	125.4	112.4	90.07	134.3	146.4	164.6	166.4
Distribution rate	29.6%	35.1%	39.2%	50%	35%	32.8%	29.8%	30%
Net sales ¹	768,113	713,768	720,584	721,085	768,129	793,746	810,000	827,000
EBITDA ¹	38,268	30,515	-	27,819	-	37,406	41,400	41,800
EBIT ¹	26,785	18,796	19,186	16,929	23,394	25,782	29,200	29,400
Net income ¹	16,633	13,109	11,393	9,021	14,118	15,453	17,400	17,600
Net Debt	13,693	25,674	32,781	79,199	72,940	-	-	-
Reference price ²	1,239.00	1,135.00	1,282.00	1,548.00	1,876.00	2,264.00	2,264.00	2,264.00
Nbr of stocks (in thousands)	107,114	102,292	98,451	100,597	104,543	105,740	-	-
Announcement Date	14/05/21	10/05/22	09/05/23	10/05/24	09/05/25	11/05/26	-	-

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.($)
EDION CORPORATION	15.78x	-	-	2.02%	1.53B
YAMADA HOLDINGS CO., LTD.	24.25x	0.42x	14.13x	2.5%	2.78B
K'S HOLDINGS CORPORATION	23.84x	0.47x	9.56x	2.29%	1.91B
SUNING.COM CO., LTD.	119.09x	-	-	-.--%	1.65B
ADITYA VISION LIMITED	68.93x	3.12x	35.99x	0.18%	862M
AO WORLD PLC	14.2x	0.4x	6.28x	-	659M
MM GROUP FOR INDUSTRY AND INTERNATIONAL TRADE S.A.E.	13.17x	0.58x	8.06x	-	349M
Average	39.89x	1.00x	14.80x	1.4%	1.39B
Weighted average by Cap.	41.74x	0.80x	14.56x	1.67%