|
Market Closed -
Japan Exchange
10:30:00 18/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 405.00 JPY | 0.00% |
|
0.00% | -40.62% |
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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 18.49M | |
| 59.23x | 20.39x | 37.96x | -.--% | 112B | |
| 14.4x | 3x | 6.67x | 1.87% | 78.13B | |
| 23.4x | 2.97x | 12.74x | -.--% | 32.62B | |
| 88.34x | 7.13x | 30.3x | -.--% | 24.01B | |
| 36.03x | 3.84x | 12.26x | -.--% | 24.22B | |
| 36.97x | 18.69x | 30.65x | 2.31% | 23.63B | |
| 7.36x | - | - | 8.58% | 18.33B | |
| 5.25x | 2.72x | 6.48x | 5.13% | 18.03B | |
| 12.01x | -0.68x | -1.2x | -.--% | 16.03B | |
| Average | 31.44x | 7.26x | 16.98x | 1.99% | 34.67B | |
| Weighted average by Cap. | 36.90x | 10.21x | 21.39x | 1.3% |
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
