Valuation EDION Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 24/07/2026 pm IST			5-day change	1st Jan Change
2,497.00 ^JPY	+0.73%		+4.70%	+17.84%

05/06	Yamada Holdings Co., Ltd. signed a letter of intent to acquire EDION Corporation.	CI
05/06	Yamada and Edion Sign MOU to Merge Under a Holding Company Structure	MT

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	2,64,031	-
Change	-	8.71%	23.38%	25.94%	16.46%	15.6%	-
Enterprise Value (EV)	1,41,775	1,58,996	2,34,923	2,69,063	2,89,761	2,64,031	2,64,031
Change	-	12.15%	47.75%	14.53%	7.69%	-8.88%	0%
P/E	9.05x	11.4x	17.2x	14x	14.8x	15.2x	15x
PBR	0.58x	0.63x	0.76x	0.88x	0.97x	1.07x	1.02x
PEG	-	-1.1x	-0.9x	0.3x	1.65x	1.2x	13.72x
Capitalization / Revenue	0.16x	0.18x	0.22x	0.26x	0.29x	0.33x	0.32x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.32x
EV / EBITDA	0x	-	0x	-	0x	6.38x	6.32x
EV / EBIT	0x	0x	0x	0x	0x	9.04x	8.98x
EV / FCF	0x	0x	-0x	0x	0x	20.5x	19.3x
FCF Yield	0.05%	3.01%	-31.3%	9.12%	6.89%	4.89%	5.19%
Dividend per Share ²	44	44	45	47	48	49	50
Rate of return	3.88%	3.43%	2.91%	2.51%	2.22%	1.96%	2%
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	2,497.00	2,497.00
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	15.17x	-	-	1.96%	161.29Cr
YAMADA HOLDINGS CO., LTD.	13.65x	0.43x	9.26x	2.52%	294.07Cr
K'S HOLDINGS CORPORATION	12.76x	0.4x	7.04x	2.63%	177.78Cr
ADITYA VISION LIMITED	66.88x	3.02x	34.93x	0.19%	82Cr
AO WORLD PLC	13.13x	0.36x	5.62x	-	69Cr
MM GROUP FOR INDUSTRY AND INTERNATIONAL TRADE S.A.E.	13.4x	0.6x	8.22x	-	34Cr
Average	22.50x	0.96x	13.01x	1.83%	136.38Cr
Weighted average by Cap.	19.03x	0.75x	11.43x	2.16%