|
Delayed
Japan Exchange
10:30:00 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,113.50 JPY | +0.24% |
|
+1.64% | +28.75% |
| 10-16 | Takashimaya Sales Up 2.2% in September | MT |
| 10-16 | Takashimaya July Sales Gains 2.2% in September | MT |
Company Valuation: Takashimaya Company, Limited
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 | 619,306 | - | - |
| Change | - | 59.72% | 18.88% | 5.08% | 55.21% | 6.8% | - | - |
| Enterprise Value (EV) 1 | 398,803 | 512,026 | 606,586 | 624,538 | 915,158 | 825,635 | 881,796 | 871,013 |
| Change | - | 28.39% | 18.47% | 2.96% | 46.53% | -9.78% | 6.8% | -1.22% |
| P/E | 34.9x | 11.2x | 11.2x | 9.75x | -72.1x | 15.2x | 15x | 14.3x |
| PBR | 0.47x | 0.72x | 0.78x | 0.79x | 1.29x | 1.29x | 1.22x | 1.16x |
| PEG | - | 0x | 0.6x | 0.4x | 1x | -0x | 14.2x | 2.79x |
| Capitalization / Revenue | 0.25x | 0.67x | 0.76x | 0.75x | 1.18x | 1.21x | 1.18x | 1.16x |
| EV / Revenue | 0.52x | 1.15x | 1.3x | 1.25x | 1.86x | 1.61x | 1.69x | 1.63x |
| EV / EBITDA | 11.1x | 7.75x | 7.54x | 6.89x | 10.4x | 8.68x | 8.92x | 8.5x |
| EV / EBIT | 97x | 15.7x | 13.2x | 10.9x | 17.1x | 13.7x | 14.1x | 13.4x |
| EV / FCF | -24.8x | 19.9x | 28.8x | 19x | 99.2x | -52.9x | 49.3x | 40.3x |
| FCF Yield | -4.03% | 5.04% | 3.47% | 5.25% | 1.01% | -1.89% | 2.03% | 2.48% |
| Dividend per Share 2 | 12 | 13 | 18.5 | 24.5 | 34 | 42.2 | 46.4 | 50.6 |
| Rate of return | 2.14% | 1.37% | 1.64% | 1.99% | 1.72% | 2% | 2.2% | 2.39% |
| EPS 2 | 16.07 | 84.89 | 100.2 | 126.3 | -27.44 | 139.2 | 140.7 | 147.9 |
| Distribution rate | 74.7% | 15.3% | 18.5% | 19.4% | -124% | 30.3% | 33% | 34.2% |
| Net sales 1 | 761,124 | 443,443 | 466,134 | 498,491 | 492,370 | 512,129 | 523,261 | 534,361 |
| EBITDA 1 | 35,778 | 66,099 | 80,464 | 90,702 | 87,672 | 95,169 | 98,803 | 102,452 |
| EBIT 1 | 4,110 | 32,519 | 45,937 | 57,503 | 53,516 | 60,230 | 62,383 | 64,984 |
| Net income 1 | 5,360 | 27,838 | 31,620 | 39,525 | -8,194 | 40,785 | 41,214 | 43,323 |
| Net Debt 1 | 211,562 | 212,966 | 251,060 | 250,936 | 335,283 | 206,329 | 262,490 | 251,708 |
| Reference price 2 | 561.50 | 948.00 | 1,127.00 | 1,231.50 | 1,979.00 | 2,113.50 | 2,113.50 | 2,113.50 |
| Nbr of stocks (in thousands) | 333,466 | 315,464 | 315,463 | 303,372 | 293,014 | 293,024 | - | - |
| Announcement Date | 11/04/22 | 14/04/23 | 12/04/24 | 14/04/25 | 14/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.15x | 1.61x | 8.66x | 2% | 3.91B | |
| 19.6x | 3.32x | 12.7x | -.--% | 2,730B | |
| 28.82x | 2.06x | 14.98x | 3.01% | 62.94B | |
| 9.74x | 0.08x | 3.4x | 4.04% | 34.37B | |
| -26.14x | 0.57x | 33.4x | -.--% | 25B | |
| 9.2x | 0.22x | 5.97x | - | 19.94B | |
| 16.57x | 1.43x | 9.8x | 3.02% | 16.99B | |
| 37.11x | 2.69x | 18.55x | 0.69% | 16.19B | |
| -1796.56x | 1.25x | 19.43x | 0.01% | 15.47B | |
| 69.67x | 6.17x | 32.85x | 0.18% | 15.88B | |
| Average | -161.68x | 1.94x | 15.97x | 1.44% | 294.07B | |
| Weighted average by Cap. | 10.01x | 3.20x | 12.93x | 0.14% |
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
- 8233 Stock
- Valuation Takashimaya Company, Limited
Select your edition
All financial news and data tailored to specific country editions
