Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 12/06/2026 +04			5-day change	1st Jan Change
2,129.00 ^JPY	+3.50%		+6.24%	+29.70%

06-11	Daiwa Securities Upgrades Takashimaya Company to Outperform from Neutral; Price Target is 2,300 Yen	MT
05-26	Takashimaya Company, Limited Announces Appointment of Naohiro Satoh as Senior Managing Director (Representative Director), and in Charge of Takashimaya Archives, Effective May 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	187,241	299,060	355,526	373,602	579,875	623,828	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	7.58%	-	-
Enterprise Value (EV) ¹	398,803	512,026	606,586	624,538	915,158	831,769	824,482	815,540
Change	-	28.39%	18.47%	2.96%	46.53%	-9.11%	-0.88%	-1.08%
P/E Ratio	34.9x	11.2x	11.2x	9.75x	-72.1x	15.7x	15.2x	14.4x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.3x	1.23x	1.16x
PEG	-	0x	0.6x	0.4x	1x	-0x	4.61x	2.89x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.24x	1.21x	1.19x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.65x	1.6x	1.55x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	8.91x	8.49x	8.1x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	14.3x	13.6x	12.9x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	61.9x	39.8x	47.5x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.62%	2.51%	2.1%
Dividend per Share ²	12	13	18.5	24.5	34	40.25	43.25	45.75
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.89%	2.03%	2.15%
EPS ²	16.07	84.89	100.2	126.3	-27.44	135.9	140.4	147.4
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.6%	30.8%	31%
Net sales ¹	761,124	443,443	466,134	498,491	492,370	503,925	515,209	525,209
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	93,367	97,106	100,658
EBIT ¹	4,110	32,519	45,937	57,503	53,516	58,050	60,605	63,044
Net income ¹	5,360	27,838	31,620	39,525	-8,194	39,825	41,130	43,194
Net Debt ¹	211,562	212,966	251,060	250,936	335,283	207,942	200,654	191,713
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,129.00	2,129.00	2,129.00
Nbr of stocks (in thousands)	333,466	315,464	315,463	303,372	293,014	293,014	-	-
Announcement Date	11/04/22	14/04/23	12/04/24	14/04/25	14/04/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TAKASHIMAYA COMPANY, LIMITED	15.67x	1.65x	8.91x	1.89%	3.89B
FALABELLA S.A.	17.77x	1.34x	9.09x	3.77%	16.65B
TRENT LIMITED	68.55x	5.96x	33.28x	0.18%	15.45B
DILLARD'S, INC.	15.35x	1.34x	10.21x	5.35%	9.53B
CANADIAN TIRE CORPORATION, LIMITED	12.92x	1.22x	9.17x	3.86%	7.1B
MACY'S, INC.	11.91x	0.36x	4.34x	2.93%	6.67B
VISHAL MEGA MART LIMITED	67.25x	4.27x	29.17x	0.34%	5.89B
PEPKOR HOLDINGS LIMITED	12.76x	0.91x	5.45x	2.62%	5B
HARVEY NORMAN HOLDINGS LIMITED	11.74x	1.72x	7.47x	5.84%	4.21B
MINISO GROUP HOLDING LIMITED	8.42x	1.08x	5.09x	5.63%	4B
Average	24.23x	1.98x	12.22x	3.24%	7.84B
Weighted average by Cap.	29.04x	2.37x	14.57x	2.97%