Valuation EDION Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 28/10/26 pm AEDT			5-day change	1st Jan Change
2,287.00 ^JPY	-0.17%		-5.38%	+7.93%

05/08	EDION Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and the Fiscal Year Ending March 31, 2027	CI
05/08	EDION Corporation Provides Dividend Guidance for the Year-End of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	116,101	126,215	155,724	196,123	228,398	241,826	-
Change	-	8.71%	23.38%	25.94%	16.46%	5.88%	-
Enterprise Value (EV)	141,775	158,996	234,923	269,063	289,761	241,826	241,826
Change	-	12.15%	47.75%	14.53%	7.69%	-16.54%	0%
P/E	9.05x	11.4x	17.2x	14x	14.8x	13.9x	13.7x
PBR	0.58x	0.63x	0.76x	0.88x	0.97x	0.98x	0.93x
PEG	-	-1.1x	-0.9x	0.3x	1.65x	1.1x	12.53x
Capitalization / Revenue	0.16x	0.18x	0.22x	0.26x	0.29x	0.3x	0.29x
EV / Revenue	0x	0x	0x	0x	0x	0.3x	0.29x
EV / EBITDA	0x	-	0x	-	0x	5.84x	5.79x
EV / EBIT	0x	0x	0x	0x	0x	8.28x	8.23x
EV / FCF	0x	0x	-0x	0x	0x	18.7x	17.7x
FCF Yield	0.05%	3.01%	-31.3%	9.12%	6.89%	5.33%	5.67%
Dividend per Share ²	44	44	45	47	48	49	50
Rate of return	3.88%	3.43%	2.91%	2.51%	2.22%	2.14%	2.19%
EPS ²	125.4	112.4	90.07	134.3	146.4	164.6	166.4
Distribution rate	35.1%	39.2%	50%	35%	32.8%	29.8%	30%
Net sales ¹	713,768	720,584	721,085	768,129	793,746	810,000	827,000
EBITDA ¹	30,515	-	27,819	-	37,406	41,400	41,800
EBIT ¹	18,796	19,186	16,929	23,394	25,782	29,200	29,400
Net income ¹	13,109	11,393	9,021	14,118	15,453	17,400	17,600
Net Debt	25,674	32,781	79,199	72,940	61,363	-	-
Reference price ²	1,135.00	1,282.00	1,548.00	1,876.00	2,160.00	2,287.00	2,287.00
Nbr of stocks (in thousands)	102,292	98,451	100,597	104,543	105,740	105,739	-
Announcement Date	10/5/22	9/5/23	10/5/24	9/5/25	11/5/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EDION CORPORATION	13.92x	-	-	2.14%	1.53B
BEST BUY CO., INC.	14.7x	0.46x	7.21x	3.94%	20.66B
JB HI-FI LIMITED	16.56x	0.72x	8.23x	4.57%	5.56B
MOBILE WORLD INVESTMENT CORPORATION	10.18x	0.47x	6.32x	2.77%	4.3B
DIEN MAY XANH INVESTMENT	9.14x	-	-	-	3.66B
YAMADA HOLDINGS CO., LTD.	12.91x	0.39x	8.27x	2.56%	3.05B
CECONOMY AG	7.6x	0.14x	2.82x	2.24%	2.38B
COM7	15.83x	0.91x	12.16x	3.85%	2.32B
Average	12.60x	0.52x	7.50x	3.15%	5.43B
Weighted average by Cap.	13.54x	0.50x	7.37x	3.62%