Valuation ABC-Mart,Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 02/07/2026 pm IST			5-day change	1st Jan Change
2,757.00 ^JPY	+1.43%		+0.20%	+3.78%

01:30pm	ABC-Mart's All Stores Sales Down 6.6% in June	MT
02/06	ABC-Mart's All Stores Sales Rise 8.8% in May	MT

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	6,82,679	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	5.09%	-	-
Enterprise Value (EV) ¹	2,70,628	4,15,323	4,61,497	5,10,177	4,50,119	4,54,823	4,36,406	4,16,694
Change	-	53.47%	11.12%	10.55%	-11.77%	1.04%	-4.05%	-4.52%
P/E	23.6x	18.3x	15.9x	15.7x	14x	14.3x	13.8x	13.3x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.6x	1.51x	1.42x
PEG	-	0.2x	0.5x	1.2x	6.43x	4.52x	3.66x	3.62x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.71x	1.65x	1.59x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.14x	1.05x	0.97x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	6.14x	5.69x	5.23x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	6.77x	6.25x	5.76x
EV / FCF	15.3x	221x	-	12.6x	16.5x	11x	10.1x	9.15x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	9.11%	9.92%	10.9%
Dividend per Share ²	56.67	56.67	65.33	70	75	79.51	81.95	83.84
Rate of return	3.41%	2.53%	2.55%	2.43%	2.86%	2.88%	2.97%	3.04%
EPS ²	70.2	122.2	161.6	183.2	187.2	193.1	200.4	207.7
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	41.2%	40.9%	40.4%
Net sales ¹	2,43,946	2,90,077	3,44,197	3,72,202	3,78,624	4,00,278	4,14,559	4,30,411
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	74,096	76,743	79,661
EBIT ¹	27,446	42,301	55,671	62,550	63,287	67,216	69,836	72,388
Net income ¹	17,382	30,256	40,009	45,358	46,346	47,653	49,377	51,221
Net Debt ¹	-1,40,417	-1,38,514	-1,73,764	-2,02,340	-1,99,503	-2,27,856	-2,46,273	-2,65,985
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,757.00	2,757.00	2,757.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABC-MART,INC.	14.08x	1.11x	6.01x	2.93%	414.39Cr
BOOT BARN HOLDINGS, INC.	18.99x	1.79x	10.41x	-.--%	492.14Cr
METRO BRANDS LIMITED	68.41x	9.55x	31.52x	0.57%	293.29Cr
CCC S.A.	13.64x	1.01x	6.84x	3.2%	207.8Cr
AZZAS 2154 S.A.	5.13x	0.48x	3.05x	3.65%	66Cr
SHOE STATION GROUP INC.	10.13x	-	-	-	41Cr
ACCENT GROUP LIMITED	12.37x	0.65x	3.59x	5.74%	30Cr
CHIYODA CO., LTD.	33.36x	0.21x	6.99x	5.42%	20Cr
Average	22.01x	2.12x	9.77x	3.07%	195.64Cr
Weighted average by Cap.	25.48x	2.89x	12.29x	1.69%