Valuation Calbee, Inc. Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 04:31:49 16/06/2026 pm IST			5-day change	1st Jan Change
14.80 ^EUR	-1.33%		-1.32%	-6.25%

13/05	Oasis Management Company is making shareholder proposal to Calbee Inc, filing shows	RE
13/05	Japan's Calbee goes monochrome amid Iran war	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,77,134	3,05,175	3,46,148	4,28,366	3,49,012	3,41,662	-	-
Change	-	-19.08%	13.43%	23.75%	-18.52%	-2.11%	-	-
Enterprise Value (EV) ¹	2,99,336	2,48,153	3,15,830	4,11,106	3,28,811	3,50,615	3,33,312	3,35,843
Change	-	-17.1%	27.27%	30.17%	-20.02%	6.63%	2.12%	0.76%
P/E Ratio	21.3x	17.3x	24.1x	21.5x	16.7x	22x	19.1x	17.1x
PBR	2.15x	1.73x	1.99x	2.23x	1.7x	1.78x	1.55x	1.53x
PEG	-	5.79x	-1.6x	0.6x	3.37x	-1.4x	4.08x	1.5x
Capitalization / Revenue	1.41x	1.24x	1.24x	1.41x	1.08x	1.1x	0.93x	0.91x
EV / Revenue	1.12x	1.01x	1.13x	1.36x	1.02x	1.03x	0.9x	0.89x
EV / EBITDA	7.9x	6.87x	9.22x	10.3x	7.58x	8.1x	7.6x	7.04x
EV / EBIT	11.1x	9.87x	14.2x	15.1x	11.3x	13.4x	12.4x	11.3x
EV / FCF	15.2x	25.2x	-42.6x	-37.5x	31.3x	37.4x	46.3x	32.2x
FCF Yield	6.59%	3.96%	-2.34%	-2.67%	3.19%	2.68%	2.16%	3.11%
Dividend per Share ²	50	52	52	56	58	66	69	72.15
Rate of return	1.77%	2.21%	1.88%	1.63%	2.08%	2.14%	2.46%	2.57%
EPS ²	132.3	136.2	115.2	159.2	167.1	140	147.5	164
Distribution rate	37.8%	38.2%	45.2%	35.2%	34.7%	47.1%	46.8%	44%
Net sales ¹	2,66,745	2,45,419	2,79,315	3,03,027	3,22,564	3,40,151	3,68,500	3,76,500
EBITDA ¹	37,868	36,143	34,259	39,979	43,362	43,266	43,833	47,721
EBIT ¹	27,064	25,135	22,233	27,304	29,066	26,173	26,780	29,750
Net income ¹	17,682	18,053	14,772	19,886	20,874	17,329	17,880	19,817
Net Debt ¹	-77,798	-57,022	-30,318	-17,260	-20,201	-23,511	-8,350	-5,819
Reference price ²	2,822.00	2,355.00	2,771.00	3,429.00	2,793.50	2,810.00	2,810.00	2,810.00
Nbr of stocks (in thousands)	1,33,641	1,29,586	1,24,918	1,24,925	1,24,937	1,21,588	-	-
Announcement Date	13/05/21	10/05/22	09/05/23	09/05/24	12/05/25	14/05/26	-	-

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.($)
NESTLÉ S.A.	19.69x	2.86x	14.07x	3.97%	26TCr
MONDELEZ INTERNATIONAL, INC.	21.11x	2.48x	14.62x	3.35%	7.89TCr
DANONE	17.56x	1.79x	10.08x	3.52%	4.94TCr
ARCHER-DANIELS-MIDLAND COMPANY	17.43x	0.53x	10.23x	2.62%	3.82TCr
THE HERSHEY COMPANY	22.56x	3.34x	13.57x	3.18%	3.67TCr
AJINOMOTO CO., INC.	37.77x	3.28x	18.28x	0.94%	3.02TCr
KRAFT HEINZ	11.46x	1.88x	9.25x	6.69%	2.84TCr
NESTLÉ INDIA LIMITED	67.16x	10.02x	42.57x	1.13%	2.8TCr
Average	26.84x	3.27x	16.58x	3.18%	6.83TCr
Weighted average by Cap.	22.75x	2.92x	14.93x	3.52%