Valuation Iwatani Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 24/07/2026 +04			5-day change	1st Jan Change
1,979.00 ^JPY	-0.88%		+2.78%	+20.12%

05-14	Iwatani Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI
05-14	Iwatani Corporation Proposes Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 18, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	297,376	333,069	491,419	343,948	461,507	455,518	-	-
Change	-	12%	47.54%	-30.01%	34.18%	-1.3%	-	-
Enterprise Value (EV) ¹	378,376	438,534	711,747	547,471	678,703	676,851	684,451	690,551
Change	-	15.9%	62.3%	-23.08%	23.97%	-0.27%	1.12%	0.89%
P/E	9.92x	10.4x	10.4x	8.5x	9.68x	9.18x	9.45x	8.84x
PBR	1.1x	1.1x	1.36x	0.89x	1.06x	0.98x	0.9x	0.84x
PEG	-	1.52x	0.2x	-0.6x	0.5x	2.26x	-3.29x	1.28x
Capitalization / Revenue	0.43x	0.37x	0.58x	0.39x	0.51x	0.47x	0.47x	0.46x
EV / Revenue	0.55x	0.48x	0.84x	0.62x	0.75x	0.7x	0.71x	0.69x
EV / EBITDA	6.18x	6.83x	9.28x	7.39x	-	8.08x	7.8x	7.25x
EV / EBIT	9.44x	11x	14.1x	11.8x	17.7x	13.8x	13.5x	12.8x
EV / FCF	-20.1x	-49.7x	108x	-91.3x	19.2x	35.3x	48.1x	34.7x
FCF Yield	-4.99%	-2.01%	0.93%	-1.1%	5.21%	2.83%	2.08%	2.88%
Dividend per Share ²	21.25	23.75	32.5	47	47	47.4	49	50.75
Rate of return	1.64%	1.64%	1.52%	3.14%	2.34%	2.4%	2.48%	2.56%
EPS ²	130.2	139.2	205.8	175.8	207.1	215.5	209.3	223.8
Distribution rate	16.3%	17.1%	15.8%	26.7%	22.7%	22%	23.4%	22.7%
Net sales ¹	690,392	906,261	847,888	883,011	908,522	962,540	967,500	1,000,400
EBITDA ¹	61,187	64,250	76,667	74,105	-	83,800	87,733	95,200
EBIT ¹	40,076	40,035	50,635	46,228	38,318	49,220	50,600	54,150
Net income ¹	29,964	32,022	47,363	40,448	47,666	48,240	48,660	51,500
Net Debt ¹	81,000	105,465	220,328	203,523	217,196	221,333	228,933	235,033
Reference price ²	1,292.50	1,447.50	2,135.50	1,494.50	2,005.00	1,979.00	1,979.00	1,979.00
Nbr of stocks (in thousands)	230,078	230,100	230,119	230,143	230,178	230,176	-	-
Announcement Date	13/05/22	15/05/23	13/05/24	14/05/25	14/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IWATANI CORPORATION	9.18x	0.7x	8.08x	2.4%	2.78B
EXXONMOBIL HOLDINGS CORPORATION	13.78x	1.72x	7.26x	2.64%	650B
RELIANCE INDUSTRIES LTD	19.84x	1.65x	9.59x	0.46%	180B
BP PLC	8.1x	0.62x	2.83x	4.68%	113B
MARATHON PETROLEUM CORPORATION	7.28x	0.77x	5.41x	1.31%	90.28B
VALERO ENERGY CORPORATION	9.15x	0.67x	5.81x	1.59%	89.82B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.52x	0.31x	4.92x	6.61%	87.3B
PHILLIPS 66	9.05x	0.64x	6.69x	2.44%	82.9B
SUNCOR ENERGY INC.	10.09x	1.92x	4.94x	2.6%	77.85B
IMPERIAL OIL LIMITED	13.96x	1.54x	8.34x	1.9%	62.25B
Average	11.10x	1.05x	6.39x	2.66%	143.63B
Weighted average by Cap.	12.72x	1.35x	6.75x	2.58%