|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,917.00 JPY | -3.08% |
|
-2.99% | +1.23% |
| 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 | 58,660 | - | - |
| Change | - | 7.86% | -1.89% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 64,444 | 59,885 | 54,715 |
| Change | - | 77.19% | -6.06% | -7.07% | -8.63% |
| P/E | 17.1x | 14.5x | 11x | 9.15x | 8.1x |
| PBR | 3.43x | 2.3x | 1.95x | 1.72x | 1.51x |
| PEG | 0.6x | -1.3x | 0.4x | 0.4x | 0.6x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.67x | 0.63x | 0.59x |
| EV / Revenue | 0.86x | 1.37x | 0.74x | 0.64x | 0.55x |
| EV / EBITDA | 6.64x | 9.68x | 6x | 4.87x | 4.07x |
| EV / EBIT | 7.73x | 11.5x | 7.88x | 6.12x | 4.96x |
| EV / FCF | 8.45x | - | 13.1x | 8.95x | 7.24x |
| FCF Yield | 11.8% | - | 7.66% | 11.2% | 13.8% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 68.67 | 77.67 |
| Rate of return | 1.55% | 2.25% | 2.66% | 3.58% | 4.05% |
| EPS 2 | 151.3 | 134.6 | 173.6 | 209.4 | 236.6 |
| Distribution rate | 26.6% | 32.7% | 29.4% | 32.8% | 32.8% |
| Net sales 1 | 44,845 | 50,151 | 87,248 | 93,609 | 99,928 |
| EBITDA 1 | 5,827 | 7,086 | 10,744 | 12,292 | 13,458 |
| EBIT 1 | 5,012 | 5,990 | 8,180 | 9,781 | 11,022 |
| Net income 1 | 3,515 | 4,119 | 5,313 | 6,408 | 7,240 |
| Net Debt 1 | -16,717 | 8,811 | 5,784 | 1,225 | -3,945 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,917.00 | 1,917.00 | 1,917.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,600 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.39x | 0.76x | 6.17x | 2.58% | 373M | |
| 16.06x | 1.61x | 6.9x | 3.68% | 4.05B | |
| 157.88x | 3.33x | 26.94x | -.--% | 3.6B | |
| 28.09x | 1.03x | 9.99x | -.--% | 1.56B | |
| 21.43x | 1.65x | 10.57x | 1.43% | 1.16B | |
| 13.81x | 1.35x | 5.58x | 3.8% | 807M | |
| 70.89x | 1.92x | 32.76x | - | 353M | |
| 8.04x | 0.86x | 2.6x | 6.31% | 76.93M | |
| Average | 40.95x | 1.56x | 12.69x | 2.54% | 1.5B | |
| Weighted average by Cap. | 62.02x | 2.01x | 14.30x | 1.81% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
