Valuation EDION Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 13/11/2026 pm IST			5-day change	1st Jan Change
2,646.00 ^JPY	+2.32%		+6.52%	+24.87%

11/11	Edion Suspends E-Commerce Site, Other Services Following Cyberattack	MT
05/11	EDION Corporation Announces Interim Dividend for the Period Ended September 30, 2026, Payable on December 1, 2026; Revises Year-End Dividend Forecast for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,16,101	1,26,215	1,55,724	1,96,123	2,28,398	2,79,787	-
Change	-	8.71%	23.38%	25.94%	16.46%	22.5%	-
Enterprise Value (EV)	1,41,775	1,58,996	2,34,923	2,69,063	2,89,761	2,79,787	2,79,787
Change	-	12.15%	47.75%	14.53%	7.69%	-3.44%	0%
P/E	9.05x	11.4x	17.2x	14x	14.8x	16.1x	15.9x
PBR	0.58x	0.63x	0.76x	0.88x	0.97x	1.13x	1.08x
PEG	-	-1.1x	-0.9x	0.3x	1.65x	1.3x	14.54x
Capitalization / Revenue	0.16x	0.18x	0.22x	0.26x	0.29x	0.35x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.34x
EV / EBITDA	0x	-	0x	-	0x	6.76x	6.69x
EV / EBIT	0x	0x	0x	0x	0x	9.58x	9.52x
EV / FCF	0x	0x	-0x	0x	0x	21.7x	20.4x
FCF Yield	0.05%	3.01%	-31.3%	9.12%	6.89%	4.61%	4.9%
Dividend per Share ²	44	44	45	47	48	49	50
Rate of return	3.88%	3.43%	2.91%	2.51%	2.22%	1.85%	1.89%
EPS ²	125.4	112.4	90.07	134.3	146.4	164.6	166.4
Distribution rate	35.1%	39.2%	50%	35%	32.8%	29.8%	30%
Net sales ¹	7,13,768	7,20,584	7,21,085	7,68,129	7,93,746	8,10,000	8,27,000
EBITDA ¹	30,515	-	27,819	-	37,406	41,400	41,800
EBIT ¹	18,796	19,186	16,929	23,394	25,782	29,200	29,400
Net income ¹	13,109	11,393	9,021	14,118	15,453	17,400	17,600
Net Debt	25,674	32,781	79,199	72,940	61,363	-	-
Reference price ²	1,135.00	1,282.00	1,548.00	1,876.00	2,160.00	2,646.00	2,646.00
Nbr of stocks (in thousands)	1,02,292	98,451	1,00,597	1,04,543	1,05,740	1,05,739	-
Announcement Date	10/05/22	09/05/23	10/05/24	09/05/25	11/05/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EDION CORPORATION	16.08x	-	-	1.85%	175Cr
BEST BUY CO., INC.	15.3x	0.48x	7.63x	3.73%	2.18TCr
JB HI-FI LIMITED	1844.69x	0.77x	8.98x	4.23%	565.94Cr
MOBILE WORLD INVESTMENT CORPORATION	9.15x	0.46x	6.83x	2.68%	418.87Cr
DIEN MAY XANH INVESTMENT	9.21x	-	-	-	370.19Cr
YAMADA HOLDINGS CO., LTD.	12.49x	0.41x	8.36x	2.57%	314.75Cr
CECONOMY AG	7.87x	0.15x	2.88x	2.16%	244.16Cr
COM7	14.76x	0.87x	11.41x	4.23%	220.91Cr
Average	241.19x	0.52x	7.68x	3.06%	562Cr
Weighted average by Cap.	244.09x	0.52x	7.72x	3.45%