Valuation Calbee, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 05:56:42 18/06/26 am AEST			5-day change	1st Jan Change
14.80 ^EUR	-0.67%		-0.67%	-6.88%

13/05	Oasis Management Company is making shareholder proposal to Calbee Inc, filing shows	RE
13/05	Japan's Calbee goes monochrome amid Iran war	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	377,134	305,175	346,148	428,366	349,012	338,622	-	-
Change	-	-19.08%	13.43%	23.75%	-18.52%	-2.98%	-	-
Enterprise Value (EV) ¹	299,336	248,153	315,830	411,106	328,811	350,615	330,272	332,804
Change	-	-17.1%	27.27%	30.17%	-20.02%	6.63%	2.14%	0.77%
P/E	21.3x	17.3x	24.1x	21.5x	16.7x	22x	18.9x	17x
PBR	2.15x	1.73x	1.99x	2.23x	1.7x	1.78x	1.54x	1.51x
PEG	-	5.79x	-1.6x	0.6x	3.37x	-1.4x	4.04x	1.5x
Capitalization / Revenue	1.41x	1.24x	1.24x	1.41x	1.08x	1.1x	0.92x	0.9x
EV / Revenue	1.12x	1.01x	1.13x	1.36x	1.02x	1.03x	0.9x	0.88x
EV / EBITDA	7.9x	6.87x	9.22x	10.3x	7.58x	8.1x	7.53x	6.97x
EV / EBIT	11.1x	9.87x	14.2x	15.1x	11.3x	13.4x	12.3x	11.2x
EV / FCF	15.2x	25.2x	-42.6x	-37.5x	31.3x	37.4x	45.9x	31.9x
FCF Yield	6.59%	3.96%	-2.34%	-2.67%	3.19%	2.68%	2.18%	3.13%
Dividend per Share ²	50	52	52	56	58	66	69	72.15
Rate of return	1.77%	2.21%	1.88%	1.63%	2.08%	2.14%	2.48%	2.59%
EPS ²	132.3	136.2	115.2	159.2	167.1	140	147.5	164
Distribution rate	37.8%	38.2%	45.2%	35.2%	34.7%	47.1%	46.8%	44%
Net sales ¹	266,745	245,419	279,315	303,027	322,564	340,151	368,500	376,500
EBITDA ¹	37,868	36,143	34,259	39,979	43,362	43,266	43,833	47,721
EBIT ¹	27,064	25,135	22,233	27,304	29,066	26,173	26,780	29,750
Net income ¹	17,682	18,053	14,772	19,886	20,874	17,329	17,880	19,817
Net Debt ¹	-77,798	-57,022	-30,318	-17,260	-20,201	-23,511	-8,350	-5,819
Reference price ²	2,822.00	2,355.00	2,771.00	3,429.00	2,793.50	2,785.00	2,785.00	2,785.00
Nbr of stocks (in thousands)	133,641	129,586	124,918	124,925	124,937	121,588	-	-
Announcement Date	13/5/21	10/5/22	9/5/23	9/5/24	12/5/25	14/5/26	-	-

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.($)
NESTLÉ S.A.	19.81x	2.88x	14.14x	3.94%	258B
MONDELEZ INTERNATIONAL, INC.	21.34x	2.5x	14.74x	3.32%	79.78B
DANONE	17.49x	1.78x	10.05x	3.53%	49.18B
ARCHER-DANIELS-MIDLAND COMPANY	17.16x	0.53x	10.09x	2.66%	37.6B
THE HERSHEY COMPANY	22.74x	3.36x	13.66x	3.16%	37.02B
AJINOMOTO CO., INC.	38.41x	3.33x	18.56x	0.93%	30.69B
KRAFT HEINZ	11.37x	1.87x	9.2x	6.74%	28.22B
NESTLÉ INDIA LIMITED	68x	10.14x	43.11x	1.12%	28.38B
BUNGE GLOBAL SA	13.72x	0.4x	9.06x	2.39%	23.17B
Average	25.56x	2.98x	15.85x	3.09%	63.55B
Weighted average by Cap.	22.56x	2.84x	14.80x	3.46%