|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,232.00 JPY | +3.77% |
|
+12.73% | +14.23% |
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 | 68,299 | - | - |
| Change | - | 7.86% | 14.23% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 74,083 | 69,524 | 64,354 |
| Change | - | 77.19% | 7.99% | -6.15% | -7.44% |
| P/E Ratio | 17.1x | 14.5x | 13.3x | 10.9x | 9.61x |
| PBR | 3.43x | 2.3x | 2.3x | 2.03x | 1.78x |
| PEG | 0.6x | -1.3x | 0.5x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.79x | 0.73x | 0.69x |
| EV / Revenue | 0.86x | 1.37x | 0.85x | 0.75x | 0.65x |
| EV / EBITDA | 6.64x | 9.68x | 6.9x | 5.66x | 4.78x |
| EV / EBIT | 7.73x | 11.5x | 9.32x | 7.28x | 5.96x |
| EV / FCF | 8.45x | - | 15x | 10.4x | 8.51x |
| FCF Yield | 11.8% | - | 6.66% | 9.63% | 11.7% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 67 | 76 |
| Rate of return | 1.55% | 2.25% | 2.28% | 3% | 3.41% |
| EPS 2 | 151.3 | 134.6 | 168.2 | 203.9 | 232.2 |
| Distribution rate | 26.6% | 32.7% | 30.3% | 32.9% | 32.7% |
| Net sales 1 | 44,845 | 50,151 | 86,782 | 93,209 | 99,161 |
| EBITDA 1 | 5,827 | 7,086 | 10,744 | 12,292 | 13,458 |
| EBIT 1 | 5,012 | 5,990 | 7,946 | 9,548 | 10,789 |
| Net income 1 | 3,515 | 4,119 | 5,147 | 6,241 | 7,107 |
| Net Debt 1 | -16,717 | 8,811 | 5,784 | 1,225 | -3,945 |
| Reference price 2 | 2,588.00 | 1,954.00 | 2,232.00 | 2,232.00 | 2,232.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,600 | - | - |
| Announcement Date | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.27x | 0.85x | 6.9x | 2.28% | 426M | |
| 17.32x | 1.71x | 7.34x | 3.4% | 4.44B | |
| 142.48x | 2.97x | 24.02x | -.--% | 3.25B | |
| 26.77x | 0.99x | 9.65x | -.--% | 1.49B | |
| 23.88x | 1.8x | 11.36x | 1.31% | 1.28B | |
| 14.14x | 1.37x | 5.68x | 3.72% | 849M | |
| 68.14x | 1.84x | 31.51x | - | 344M | |
| 8.2x | 0.88x | 2.66x | 6.19% | 78.81M | |
| Average | 39.28x | 1.55x | 12.39x | 2.41% | 1.52B | |
| Weighted average by Cap. | 53.63x | 1.91x | 13.02x | 1.81% |
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
