Valuation Calbee, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 01:25:45 01/08/2026 am IST			5-day change	1st Jan Change
15.70 ^EUR	-5.99%		+1.29%	-1.88%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,05,175	3,46,148	4,28,366	3,49,012	3,74,126	3,53,278	-	-
Change	-	13.43%	23.75%	-18.52%	7.2%	-5.57%	-	-
Enterprise Value (EV) ¹	2,48,153	3,15,830	4,11,106	3,28,811	3,50,615	3,44,978	3,47,359	3,45,313
Change	-	27.27%	30.17%	-20.02%	6.63%	-1.61%	0.69%	-0.59%
P/E	17.3x	24.1x	21.5x	16.7x	22x	19.8x	18x	17x
PBR	1.73x	1.99x	2.23x	1.7x	1.78x	1.6x	1.56x	1.46x
PEG	-	-1.6x	0.6x	3.37x	-1.4x	4.15x	1.8x	2.97x
Capitalization / Revenue	1.24x	1.24x	1.41x	1.08x	1.1x	0.96x	0.93x	0.9x
EV / Revenue	1.01x	1.13x	1.36x	1.02x	1.03x	0.94x	0.92x	0.88x
EV / EBITDA	6.87x	9.22x	10.3x	7.58x	8.1x	7.86x	7.25x	6.81x
EV / EBIT	9.87x	14.2x	15.1x	11.3x	13.4x	13x	11.7x	11x
EV / FCF	25.2x	-42.6x	-37.5x	31.3x	37.4x	47.9x	33.3x	20x
FCF Yield	3.96%	-2.34%	-2.67%	3.19%	2.68%	2.09%	3%	5.01%
Dividend per Share ²	52	52	56	58	66	69	72.48	75.9
Rate of return	2.21%	1.88%	1.63%	2.08%	2.14%	2.38%	2.5%	2.61%
EPS ²	136.2	115.2	159.2	167.1	140	146.7	161.7	171
Distribution rate	38.2%	45.2%	35.2%	34.7%	47.1%	47%	44.8%	44.4%
Net sales ¹	2,45,419	2,79,315	3,03,027	3,22,564	3,40,151	3,66,520	3,78,783	3,91,517
EBITDA ¹	36,143	34,259	39,979	43,362	43,266	43,900	47,932	50,716
EBIT ¹	25,135	22,233	27,304	29,066	26,173	26,500	29,617	31,300
Net income ¹	18,053	14,772	19,886	20,874	17,329	17,660	19,667	20,683
Net Debt ¹	-57,022	-30,318	-17,260	-20,201	-23,511	-8,300	-5,919	-7,965
Reference price ²	2,355.00	2,771.00	3,429.00	2,793.50	3,077.00	2,904.00	2,904.00	2,904.00
Nbr of stocks (in thousands)	1,29,586	1,24,918	1,24,925	1,24,937	1,21,588	1,21,652	-	-
Announcement Date	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.	20.81x	2.89x	14.3x	3.87%	26TCr
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	7.95TCr
DANONE	18.14x	1.85x	10.46x	3.48%	5TCr
ARCHER-DANIELS-MIDLAND COMPANY	16.55x	0.53x	10.03x	2.6%	3.82TCr
THE HERSHEY COMPANY	21.23x	3.22x	13.03x	3.3%	3.52TCr
KRAFT HEINZ	12.32x	1.97x	9.67x	6.21%	3.07TCr
AJINOMOTO CO., INC.	35.07x	2.97x	17.56x	1.02%	2.97TCr
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	33.51x	0.68x	17.26x	0.59%	2.16TCr
Average	22.19x	2.07x	13.40x	3.05%	6.78TCr
Weighted average by Cap.	20.96x	2.46x	13.68x	3.47%