Valuation ABC-Mart,Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 21/10/2026 pm IST			5-day change	1st Jan Change
2,927.50 ^JPY	-0.48%		+1.90%	+10.20%

07/10	ABC-Mart,Inc. revises Consolidated and Non-Consolidated Earnings Guidance for the Fiscal Year Ending February 28, 2027	CI
07/10	ABC-Mart,Inc. Announces Dividend for the Second Quarter of Fiscal Year Ending February 28, 2027, Payable on November 9, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,11,045	5,53,837	6,35,261	7,12,517	6,49,622	7,24,898	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	11.59%	-	-
Enterprise Value (EV) ¹	2,70,628	4,15,323	4,61,497	5,10,177	4,50,119	4,98,728	4,91,402	4,74,863
Change	-	53.47%	11.12%	10.55%	-11.77%	10.8%	-1.47%	-3.37%
P/E	23.6x	18.3x	15.9x	15.7x	14x	15x	14.3x	13.9x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.7x	1.6x	1.51x
PEG	-	0.2x	0.5x	1.2x	6.43x	3.35x	3.25x	3.99x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.79x	1.72x	1.66x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.23x	1.16x	1.08x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	6.66x	6.31x	5.92x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	7.35x	6.91x	6.45x
EV / FCF	15.3x	221x	-	12.6x	16.5x	11.9x	11.5x	10.4x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	8.38%	8.73%	9.58%
Dividend per Share ²	56.67	56.67	65.33	70	75	80	82.16	84.44
Rate of return	3.41%	2.53%	2.55%	2.43%	2.86%	2.73%	2.81%	2.88%
EPS ²	70.2	122.2	161.6	183.2	187.2	195.6	204.1	211.3
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	40.9%	40.2%	40%
Net sales ¹	2,43,946	2,90,077	3,44,197	3,72,202	3,78,624	4,04,566	4,22,464	4,37,827
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	74,930	77,850	80,250
EBIT ¹	27,446	42,301	55,671	62,550	63,287	67,900	71,130	73,640
Net income ¹	17,382	30,256	40,009	45,358	46,346	48,513	50,676	52,494
Net Debt ¹	-1,40,417	-1,38,514	-1,73,764	-2,02,340	-1,99,503	-2,26,170	-2,33,496	-2,50,035
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,927.50	2,927.50	2,927.50
Nbr of stocks (in thousands)	2,47,618	2,47,617	2,47,617	2,47,617	2,47,617	2,47,617	-	-
Announcement Date	13/04/22	12/04/23	10/04/24	09/04/25	08/04/26	-	-	-

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.($)
ABC-MART,INC.	15.04x	1.24x	6.7x	2.72%	460.55Cr
INDITEX	26.14x	3.98x	14.16x	3.41%	20TCr
FAST RETAILING CO., LTD.	45.19x	5.56x	22.89x	0.83%	15TCr
ROSS STORES, INC.	27.08x	2.8x	17.92x	0.75%	7.58TCr
KERING	42.98x	2.44x	9.45x	1.58%	2.98TCr
HENNES & MAURITZ AB	21.86x	1.49x	8.43x	4.22%	2.81TCr
TAPESTRY, INC.	14.84x	2.89x	11.12x	1.59%	2.33TCr
NEXT PLC	18.59x	2.59x	11.67x	1.99%	2.32TCr
BURLINGTON STORES, INC.	22.54x	1.34x	11.44x	-.--%	1.63TCr
LPP SA	16.79x	2.13x	8.53x	3.36%	1.28TCr
Average	25.11x	2.65x	12.23x	2.04%	5.58TCr
Weighted average by Cap.	30.75x	3.78x	15.92x	2.07%