|
Delayed
Japan Exchange
12:28:29 28/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 1,824.00 JPY | -1.19% |
|
+0.89% | -6.96% |
| 06/07 | Intermestic's All-Store Sales Up 5% in June | MT |
| 06/07 | Intermestic Inc. Reports Preliminary Sales Results for the Month and Second Quarter Ended June 2026 | CI |
Company Valuation: Intermestic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 55,435 | 59,792 | 56,614 | - | - |
| Change | - | 7.86% | -5.32% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 63,024 | 58,454 | 53,314 |
| Change | - | 77.19% | -8.13% | -7.25% | -8.79% |
| P/E | 17.1x | 14.5x | 10.7x | 8.92x | 8.02x |
| PBR | 3.43x | 2.3x | 1.89x | 1.66x | 1.46x |
| PEG | 0.6x | -1.3x | 0.4x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.65x | 0.63x | 0.57x |
| EV / Revenue | 0.86x | 1.37x | 0.72x | 0.66x | 0.53x |
| EV / EBITDA | 6.64x | 9.68x | 5.69x | 4.77x | 4.05x |
| EV / EBIT | 7.73x | 11.5x | 7.77x | 6.08x | 4.98x |
| EV / FCF | 8.45x | -2.89x | 15.4x | 9.19x | 7.4x |
| FCF Yield | 11.8% | -34.6% | 6.47% | 10.9% | 13.5% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 67.5 | 75 |
| Rate of return | 1.55% | 2.25% | 2.76% | 3.66% | 4.06% |
| EPS 2 | 151.3 | 134.6 | 172.8 | 206.8 | 230.2 |
| Distribution rate | 26.6% | 32.7% | 29.5% | 32.6% | 32.6% |
| Net sales 1 | 44,845 | 50,151 | 87,335 | 89,175 | 100,135 |
| EBITDA 1 | 5,827 | 7,086 | 11,080 | 12,250 | 13,150 |
| EBIT 1 | 5,012 | 5,990 | 8,115 | 9,610 | 10,710 |
| Net income 1 | 3,515 | 4,119 | 5,290 | 6,330 | 7,045 |
| Net Debt 1 | -16,717 | 8,811 | 6,410 | 1,840 | -3,300 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,846.00 | 1,846.00 | 1,846.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,668 | - | - |
| Announcement Date | 14/2/25 | 13/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.52x | 0.71x | 5.61x | 2.81% | 350M | |
| 15.24x | 1.52x | 6.67x | 3.85% | 3.79B | |
| 215.33x | 2.92x | 24.29x | -.--% | 3.15B | |
| 26.8x | 1x | 9.5x | -.--% | 1.48B | |
| 16.76x | 1.26x | 8.17x | 1.86% | 905M | |
| 14.28x | 1.42x | 5.92x | 3.59% | 875M | |
| 86.51x | 2.14x | 38.81x | - | 397M | |
| 8.28x | 0.89x | 2.68x | 6.13% | 80.15M | |
| Average | 49.22x | 1.48x | 12.71x | 2.61% | 1.38B | |
| Weighted average by Cap. | 76.40x | 1.81x | 13.25x | 1.96% |
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
- 262A Stock
- Valuation Intermestic Inc.
Select your edition
All financial news and data tailored to specific country editions
