Valuation EDION Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 07/08/26 pm AEST			5-day change	1st Jan Change
2,548.00 ^JPY	+0.99%		+5.20%	+20.25%

05/08	EDION Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05/06	Yamada Holdings Co., Ltd. signed a letter of intent to acquire EDION Corporation.	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	269,424	-
Change	-	8.71%	23.38%	25.94%	16.46%	17.96%	-
Enterprise Value (EV)	141,775	158,996	234,923	269,063	289,761	269,424	269,424
Change	-	12.15%	47.75%	14.53%	7.69%	-7.02%	0%
P/E	9.05x	11.4x	17.2x	14x	14.8x	15.5x	15.3x
PBR	0.58x	0.63x	0.76x	0.88x	0.97x	1.09x	1.04x
PEG	-	-1.1x	-0.9x	0.3x	1.65x	1.2x	13.99x
Capitalization / Revenue	0.16x	0.18x	0.22x	0.26x	0.29x	0.33x	0.33x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.33x
EV / EBITDA	0x	-	0x	-	0x	6.51x	6.45x
EV / EBIT	0x	0x	0x	0x	0x	9.23x	9.16x
EV / FCF	0x	0x	-0x	0x	0x	20.9x	19.7x
FCF Yield	0.05%	3.01%	-31.3%	9.12%	6.89%	4.79%	5.08%
Dividend per Share ²	44	44	45	47	48	49	50
Rate of return	3.88%	3.43%	2.91%	2.51%	2.22%	1.92%	1.96%
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	2,548.00	2,548.00
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	15.48x	-	-	1.92%	1.71B
YAMADA HOLDINGS CO., LTD.	12.5x	0.41x	9.01x	2.71%	2.84B
K'S HOLDINGS CORPORATION	11.88x	0.39x	7.5x	2.61%	1.86B
ADITYA VISION LIMITED	67.71x	3.06x	35.36x	0.18%	839M
AO WORLD PLC	14.05x	0.38x	6.04x	-	743M
MM GROUP FOR INDUSTRY AND INTERNATIONAL TRADE S.A.E.	15.71x	0.71x	9.81x	-	417M
Average	22.89x	0.99x	13.54x	1.86%	1.4B
Weighted average by Cap.	18.78x	0.75x	11.61x	2.21%