|
Market Closed -
Japan Exchange
10:30:00 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,578.00 JPY | -0.82% |
|
-2.57% | -18.58% |
| 10-06 | Intermestic Inc. Reports Preliminary Sales Results for the Month Ended September 2026 | CI |
| 07-06 | Intermestic's All-Store Sales Up 5% in June | MT |
Company Valuation: Intermestic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 55,435 | 59,792 | 48,804 | - | - |
| Change | - | 7.86% | -18.38% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 55,354 | 50,554 | 44,714 |
| Change | - | 77.19% | -19.31% | -8.67% | -11.55% |
| P/E | 17.1x | 14.5x | 9.3x | 7.39x | 6.5x |
| PBR | 3.43x | 2.3x | 1.64x | 1.43x | 1.24x |
| PEG | 0.6x | -1.3x | 0.3x | 0.3x | 0.5x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.56x | 0.54x | 0.48x |
| EV / Revenue | 0.86x | 1.37x | 0.63x | 0.56x | 0.44x |
| EV / EBITDA | 6.64x | 9.68x | 4.83x | 3.93x | 3.12x |
| EV / EBIT | 7.73x | 11.5x | 6.67x | 5.1x | 3.96x |
| EV / FCF | 8.45x | -2.89x | 14.2x | 7.45x | 5.52x |
| FCF Yield | 11.8% | -34.6% | 7.05% | 13.4% | 18.1% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 69 | 78.5 |
| Rate of return | 1.55% | 2.25% | 3.21% | 4.34% | 4.93% |
| EPS 2 | 151.3 | 134.6 | 171 | 215.2 | 244.9 |
| Distribution rate | 26.6% | 32.7% | 29.8% | 32.1% | 32.1% |
| Net sales 1 | 44,845 | 50,151 | 87,665 | 89,815 | 100,785 |
| EBITDA 1 | 5,827 | 7,086 | 11,450 | 12,870 | 14,340 |
| EBIT 1 | 5,012 | 5,990 | 8,300 | 9,920 | 11,305 |
| Net income 1 | 3,515 | 4,119 | 5,235 | 6,585 | 7,495 |
| Net Debt 1 | -16,717 | 8,811 | 6,550 | 1,750 | -4,090 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,591.00 | 1,591.00 | 1,591.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,675 | - | - |
| Announcement Date | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.3x | 0.63x | 4.83x | 3.21% | 310M | |
| 7.16x | 1.13x | 6.29x | 3.74% | 31.9B | |
| 21.6x | 1.99x | 13.27x | -.--% | 26.74B | |
| 14.48x | 3.63x | 8.43x | 1.85% | 22.26B | |
| 17.15x | 1.17x | 9.87x | 2.96% | 16.95B | |
| 23.05x | 2.06x | 10.49x | -.--% | 16.61B | |
| 12.2x | 0.62x | 6.35x | 3.44% | 12.85B | |
| 17.47x | 2.23x | 10.79x | 2.3% | 12.23B | |
| 24.22x | 6.1x | 15.04x | 1.27% | 9.94B | |
| 28.45x | 0.6x | 8.98x | -.--% | 8.8B | |
| Average | 17.51x | 2.02x | 9.43x | 1.88% | 15.86B | |
| Weighted average by Cap. | 16.81x | 2.05x | 9.64x | 1.87% |
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
- 262A Stock
- Valuation Intermestic Inc.
Select your edition
All financial news and data tailored to specific country editions
