|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 414.00 JPY | -1.90% |
|
+8.09% | -39.30% |
Company Valuation: Intertrade Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 3,808 | 4,240 | 3,090 | 2,824 | 2,716 | 4,692 |
| Change | - | 11.32% | -27.12% | -8.6% | -3.82% | 72.75% |
| Enterprise Value (EV) 1 | 3,507 | 3,756 | 2,358 | 2,027 | 1,969 | 4,211 |
| Change | - | 7.07% | -37.22% | -14.03% | -2.85% | 113.86% |
| P/E | 76.2x | 21.1x | 17.9x | 78.4x | -28x | -32.4x |
| PBR | 4.2x | 3.82x | 2.41x | 2.14x | 2.22x | 4.36x |
| PEG | - | 0x | -1.3x | -1x | 0x | -0.7x |
| Capitalization / Revenue | 1.74x | 1.97x | 1.5x | 1.4x | 1.47x | 2.56x |
| EV / Revenue | 1.6x | 1.74x | 1.15x | 1.01x | 1.06x | 2.29x |
| EV / EBITDA | 103x | 15.1x | 8.57x | 8.63x | 19.5x | 421x |
| EV / EBIT | 185x | 17.1x | 9.78x | 10.1x | 24.3x | -468x |
| EV / FCF | -209x | 26.1x | 10.8x | 13.1x | -38.6x | 45x |
| FCF Yield | -0.48% | 3.83% | 9.29% | 7.62% | -2.59% | 2.22% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 6.958 | 27.97 | 24.08 | 5.01 | -13.5 | -20.18 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2,195 | 2,157 | 2,056 | 2,011 | 1,849 | 1,836 |
| EBITDA 1 | 34 | 249 | 275 | 235 | 101 | 10 |
| EBIT 1 | 19 | 220 | 241 | 200 | 81 | -9 |
| Net income 1 | 50 | 201 | 173 | 36 | -97 | -145 |
| Net Debt 1 | -301 | -484 | -732 | -797 | -747 | -481 |
| Reference price 2 | 530.00 | 590.00 | 430.00 | 393.00 | 378.00 | 653.00 |
| Nbr of stocks (in thousands) | 7,186 | 7,186 | 7,186 | 7,186 | 7,186 | 7,186 |
| Announcement Date | 18/12/20 | 23/12/21 | 23/12/22 | 22/12/23 | 20/12/24 | 17/12/25 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 18.56M | |
| 20.62x | 4.15x | 9.8x | 1.46% | 89.7B | |
| 44.87x | 15.03x | 28.21x | -.--% | 83.43B | |
| 24.77x | 7.25x | 13.91x | -.--% | 34.4B | |
| 43.76x | 23.25x | 38.03x | 1.91% | 27.02B | |
| 63.53x | 5.78x | 20.14x | -.--% | 26.28B | |
| 6.32x | 2.97x | 7.05x | 4.2% | 22.09B | |
| 7.67x | - | - | 7.86% | 17.52B | |
| 67.92x | 4.33x | 18.75x | -.--% | 16.07B | |
| 12.9x | -0.12x | -0.2x | -.--% | 15.45B | |
| Average | 32.48x | 7.83x | 16.96x | 1.71% | 33.2B | |
| Weighted average by Cap. | 32.72x | 8.87x | 18.20x | 1.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3747 Stock
- Valuation Intertrade Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
