Valuation Yamami Company

Stocks

Market Closed - Japan Exchange 04:30:00 02/10/26 pm AEST			5-day change	1st Jan Change
6,160.00 ^JPY	-0.48%		-2.53%	+24.44%

12/08	Yamami Company Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending June 30, 2027	CI
12/08	Yamami Company Proposes Dividend for the Fiscal Year Ended June 30, 2026, Payable on September 30, 2026; Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,458	9,218	22,887	34,070	33,895	42,917	-	-
Change	-	-26.01%	148.3%	48.86%	-0.51%	26.62%	-	-
Enterprise Value (EV)	15,824	11,566	24,273	35,474	35,824	42,917	42,917	42,917
Change	-	-26.91%	109.87%	46.14%	0.99%	19.8%	0%	0%
P/E	20.5x	11.5x	15.5x	22.7x	17.6x	19.5x	14.3x	11.8x
PBR	1.62x	1.11x	2.41x	3.27x	2.86x	3.21x	2.79x	2.41x
PEG	-	0.4x	0.2x	12.69x	0.6x	1.3x	0.4x	0.5x
Capitalization / Revenue	0.9x	0.57x	1.2x	1.62x	1.46x	1.61x	1.39x	1.21x
EV / Revenue	0x	0x	0x	0x	0x	1.61x	1.39x	1.21x
EV / EBITDA	0x	0x	0x	-	-	7.77x	6.41x	5.59x
EV / EBIT	0x	0x	0x	0x	0x	13x	9.54x	7.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	26	32	66	72	84	140	180	100
Rate of return	1.45%	2.42%	2.01%	1.47%	1.73%	2.27%	2.92%	1.62%
EPS ²	87.06	115.2	211.9	215.7	275.9	315.8	430.6	523.9
Distribution rate	29.9%	27.8%	31.1%	33.4%	30.4%	44.3%	41.8%	19.1%
Net sales ¹	13,811	16,178	19,001	21,064	23,238	26,700	30,800	35,500
EBITDA ¹	2,524	2,524	3,606	-	-	5,520	6,700	7,680
EBIT ¹	902	1,039	2,079	1,727	2,649	3,300	4,500	5,500
Net income ¹	606	802	1,476	1,502	1,921	2,200	3,000	3,650
Net Debt	3,366	2,348	1,386	1,404	1,929	-	-	-
Reference price ²	1,788.00	1,323.00	3,285.00	4,890.00	4,865.00	6,160.00	6,160.00	6,160.00
Nbr of stocks (in thousands)	6,967	6,967	6,967	6,967	6,967	6,967	-	-
Announcement Date	9/8/22	9/8/23	8/8/24	14/8/25	12/8/26	-	-	-

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.($)
YAMAMI COMPANY	19.51x	-	-	2.27%	272M
NESTLÉ S.A.	19.66x	2.7x	13.49x	4.2%	232B
MONDELEZ INTERNATIONAL, INC.	18.1x	2.36x	14.09x	3.54%	74.27B
DANONE	15.92x	1.67x	9.48x	3.97%	42.8B
ARCHER-DANIELS-MIDLAND COMPANY	14.9x	0.53x	9.56x	2.59%	38.77B
THE HERSHEY COMPANY	19.39x	2.97x	12.07x	3.6%	32.19B
AJINOMOTO CO., INC.	35.68x	3.08x	17.97x	1.04%	31.54B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.69x	3.35%	28.38B
KRAFT HEINZ	-7.82x	1.76x	8.76x	7.23%	26.31B
Average	17.82x	2.54x	12.77x	3.53%	56.28B
Weighted average by Cap.	18.60x	2.53x	13.06x	3.83%