|
Market Closed -
Japan Exchange
10:30:00 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,675.00 JPY | -3.62% |
|
-4.50% | -14.28% |
| 07-06 | Intermestic's All-Store Sales Up 5% in June | MT |
| 07-06 | Intermestic Inc. Reports Preliminary Sales Results for the Month and Second Quarter Ended June 2026 | CI |
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 | 51,369 | - | - |
| Change | - | 7.86% | -14.09% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 57,779 | 53,209 | 48,069 |
| Change | - | 77.19% | -15.78% | -7.91% | -9.66% |
| P/E | 17.1x | 14.5x | 9.69x | 8.1x | 7.28x |
| PBR | 3.43x | 2.3x | 1.71x | 1.51x | 1.32x |
| PEG | 0.6x | -1.3x | 0.3x | 0.4x | 0.6x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.59x | 0.58x | 0.51x |
| EV / Revenue | 0.86x | 1.37x | 0.66x | 0.6x | 0.48x |
| EV / EBITDA | 6.64x | 9.68x | 5.21x | 4.34x | 3.66x |
| EV / EBIT | 7.73x | 11.5x | 7.12x | 5.54x | 4.49x |
| EV / FCF | 8.45x | -2.89x | 14.2x | 8.37x | 6.68x |
| FCF Yield | 11.8% | -34.6% | 7.06% | 12% | 15% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 67.5 | 75 |
| Rate of return | 1.55% | 2.25% | 3.04% | 4.03% | 4.48% |
| EPS 2 | 151.3 | 134.6 | 172.8 | 206.8 | 230.2 |
| Distribution rate | 26.6% | 32.7% | 29.5% | 32.6% | 32.6% |
| Net sales 1 | 44,845 | 50,151 | 87,335 | 89,175 | 100,135 |
| EBITDA 1 | 5,827 | 7,086 | 11,080 | 12,250 | 13,150 |
| EBIT 1 | 5,012 | 5,990 | 8,115 | 9,610 | 10,710 |
| Net income 1 | 3,515 | 4,119 | 5,290 | 6,330 | 7,045 |
| Net Debt 1 | -16,717 | 8,811 | 6,410 | 1,840 | -3,300 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,675.00 | 1,675.00 | 1,675.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,668 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.69x | 0.66x | 5.21x | 3.04% | 334M | |
| 15.45x | 1.51x | 6.7x | 3.78% | 3.72B | |
| 208.82x | 2.82x | 23.47x | -.--% | 3.05B | |
| 24.82x | 0.95x | 9x | -.--% | 1.37B | |
| 15.49x | 1.13x | 7.55x | 2.04% | 856M | |
| 13.31x | 1.34x | 5.62x | 3.86% | 802M | |
| 79.52x | 1.96x | 35.5x | - | 365M | |
| 8.28x | 0.89x | 2.68x | 6.13% | 79.27M | |
| Average | 46.92x | 1.41x | 11.97x | 2.69% | 1.32B | |
| Weighted average by Cap. | 74.33x | 1.76x | 12.74x | 2% |
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
