Valuation ABC-Mart,Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 28/07/2026 pm IST			5-day change	1st Jan Change
2,753.50 ^JPY	+1.46%		+4.06%	+3.65%

13/07	ABC-Mart Targets Overseas Growth With Southeast Asia Expansion	MT
09/07	ABC-Mart's Profit Rises 10% in Fiscal Q1; Shares Slump 11%	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	6,72,032	-	-
Change	-	34.74%	14.7%	12.16%	-8.83%	3.45%	-	-
Enterprise Value (EV) ¹	2,70,628	4,15,323	4,61,497	5,10,177	4,50,119	4,39,788	4,25,705	4,06,058
Change	-	53.47%	11.12%	10.55%	-11.77%	-2.3%	-3.2%	-4.62%
P/E	23.6x	18.3x	15.9x	15.7x	14x	14x	13.5x	13x
PBR	1.45x	1.79x	1.87x	1.94x	1.63x	1.57x	1.48x	1.4x
PEG	-	0.2x	0.5x	1.2x	6.43x	4.24x	3.39x	3.65x
Capitalization / Revenue	1.68x	1.91x	1.85x	1.91x	1.72x	1.67x	1.62x	1.56x
EV / Revenue	1.11x	1.43x	1.34x	1.37x	1.19x	1.1x	1.02x	0.94x
EV / EBITDA	8.17x	8.63x	7.51x	7.47x	6.49x	5.9x	5.53x	5.09x
EV / EBIT	9.86x	9.82x	8.29x	8.16x	7.11x	6.54x	6.09x	5.61x
EV / FCF	15.3x	221x	-	12.6x	16.5x	10.6x	9.83x	8.92x
FCF Yield	6.54%	0.45%	-	7.93%	6.08%	9.43%	10.2%	11.2%
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%	2.93%	3.02%	3.09%
EPS ²	70.2	122.2	161.6	183.2	187.2	193.3	201	208.2
Distribution rate	80.7%	46.4%	40.4%	38.2%	40.1%	41.1%	40.8%	40.3%
Net sales ¹	2,43,946	2,90,077	3,44,197	3,72,202	3,78,624	4,01,278	4,16,092	4,31,661
EBITDA ¹	33,117	48,102	61,454	68,331	69,331	74,488	76,928	79,711
EBIT ¹	27,446	42,301	55,671	62,550	63,287	67,227	69,914	72,426
Net income ¹	17,382	30,256	40,009	45,358	46,346	47,725	49,562	51,351
Net Debt ¹	-1,40,417	-1,38,514	-1,73,764	-2,02,340	-1,99,503	-2,32,243	-2,46,326	-2,65,974
Reference price ²	1,660.00	2,236.67	2,565.50	2,877.50	2,623.50	2,714.00	2,714.00	2,714.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABC-MART,INC.	14.04x	1.1x	5.9x	2.93%	410.6Cr
BOOT BARN HOLDINGS, INC.	18.17x	1.71x	9.93x	-.--%	470.51Cr
MODIVO S.A.	16.49x	0.97x	6.56x	3.41%	193.73Cr
AZZAS 2154 S.A.	5.2x	0.49x	3.16x	3.62%	68Cr
SHOE STATION GROUP INC.	10.14x	-	-	-	41Cr
ACCENT GROUP LIMITED	12.39x	0.65x	3.59x	5.77%	30Cr
CHIYODA CO., LTD.	47.77x	0.23x	7.45x	5.23%	21Cr
Average	17.74x	0.86x	6.10x	3.49%	176.39Cr
Weighted average by Cap.	15.91x	1.26x	7.41x	2%