Valuation IDOM Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 11/11/2026 +04			5-day change	1st Jan Change
971.00 ^JPY	+1.68%		+1.04%	-24.08%

10-16	Daiwa Securities Downgrades Idom to Neutral from Outperform; Price Target is 1,000 Yen	MT
10-14	IDOM Inc. Revises Consolidated and Non Consolidate Earnings Guidance for the Fiscal Year Ending February 28, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	65,968	85,045	90,969	111,050	153,824	97,495	-	-
Change	-	28.92%	6.97%	22.07%	38.52%	-36.62%	-	-
Enterprise Value (EV) ¹	98,922	114,717	123,421	158,634	221,713	166,495	172,901	173,016
Change	-	15.97%	7.59%	28.53%	39.76%	-24.9%	3.85%	0.07%
P/E	6.11x	5.99x	7.95x	8.26x	12.9x	8.26x	7.39x	6.39x
PBR	1.22x	1.37x	1.32x	1.4x	1.75x	1.02x	0.93x	0.84x
PEG	-	0.2x	-0.4x	0.5x	-1.1x	-8.55x	0.6x	0.4x
Capitalization / Revenue	0.14x	0.2x	0.22x	0.22x	0.27x	0.15x	0.14x	0.13x
EV / Revenue	0.22x	0.28x	0.29x	0.32x	0.39x	0.26x	0.25x	0.24x
EV / EBITDA	4.55x	5.37x	6.49x	6.85x	9.08x	7.45x	6.61x	5.65x
EV / EBIT	5.35x	6.14x	7.66x	7.98x	11x	8.51x	7.73x	6.84x
EV / FCF	26.2x	54.4x	96.3x	-5.51x	-488x	-46.2x	-58.5x	-32.5x
FCF Yield	3.82%	1.84%	1.04%	-18.2%	-0.2%	-2.16%	-1.71%	-3.08%
Dividend per Share ²	4.6	42.5	34.19	40.18	35.6	31.42	38.03	44.54
Rate of return	0.7%	5.02%	3.77%	3.63%	2.32%	3.24%	3.92%	4.59%
EPS ²	107.5	141.5	114	133.9	118.7	117.5	131.5	152
Distribution rate	4.28%	30%	30%	30%	30%	26.7%	28.9%	29.3%
Net sales ¹	459,532	416,514	419,852	496,678	562,774	651,475	697,060	725,075
EBITDA ¹	21,736	21,375	19,014	23,145	24,430	22,350	26,167	30,600
EBIT ¹	18,485	18,684	16,117	19,890	20,209	19,575	22,360	25,300
Net income ¹	10,794	14,205	11,442	13,447	11,914	11,794	13,196	15,262
Net Debt ¹	32,954	29,672	32,452	47,584	67,889	69,000	75,406	75,521
Reference price ²	657.00	847.00	906.00	1,106.00	1,532.00	971.00	971.00	971.00
Nbr of stocks (in thousands)	100,407	100,407	100,407	100,407	100,407	100,407	-	-
Announcement Date	14/04/22	14/04/23	12/04/24	11/04/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IDOM INC.	8.13x	0.25x	7.38x	3.29%	604M
O'REILLY AUTOMOTIVE, INC.	26.94x	4.14x	18.26x	-.--%	71.7B
CARVANA CO.	44.95x	1.85x	18.59x	-.--%	52.77B
AUTOZONE, INC.	19x	2.79x	12.76x	-.--%	51.78B
PENSKE AUTOMOTIVE GROUP, INC.	16.18x	0.5x	11.56x	2.71%	14.01B
D'IETEREN GROUP	16.78x	1.41x	18.16x	1.21%	10.35B
CARMAX, INC.	16.79x	0.34x	9.14x	-	7.69B
LITHIA MOTORS, INC.	8.39x	0.43x	9.85x	0.85%	6.61B
AUTONATION, INC.	8.67x	0.5x	8.85x	-.--%	5.89B
Average	18.43x	1.36x	12.73x	1.01%	25B
Weighted average by Cap.	26.77x	2.57x	15.78x	0.27%