Valuation Intermestic Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 03/07/2026 pm IST			5-day change	1st Jan Change
2,119.00 ^JPY	+3.92%		0.00%	-

04/06	Intermestic Inc. Reports Preliminary Sales Results for the Month of May 2026	CI
26/05	Intermestic Inc. agreed to acquire Zoff I Singapore Pte. Ltd. from Omni Beauty Retailing Limited for SGD 0.55 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	55,435	59,792	64,841	-	-
Change	-	7.86%	8.44%	-	-
Enterprise Value (EV) ¹	38,718	68,603	70,625	66,066	60,896
Change	-	77.19%	2.95%	-6.46%	-7.83%
P/E	17.1x	14.5x	12.2x	10.1x	8.96x
PBR	3.43x	2.3x	2.15x	1.9x	1.67x
PEG	0.6x	-1.3x	0.4x	0.5x	0.7x
Capitalization / Revenue	1.24x	1.19x	0.74x	0.69x	0.65x
EV / Revenue	0.86x	1.37x	0.81x	0.71x	0.61x
EV / EBITDA	6.64x	9.68x	6.57x	5.37x	4.53x
EV / EBIT	7.73x	11.5x	8.63x	6.75x	5.52x
EV / FCF	8.45x	-	14.3x	9.87x	8.05x
FCF Yield	11.8%	-	6.99%	10.1%	12.4%
Dividend per Share ²	40.2	44	51	68.67	77.67
Rate of return	1.55%	2.25%	2.41%	3.24%	3.67%
EPS ²	151.3	134.6	173.6	209.4	236.6
Distribution rate	26.6%	32.7%	29.4%	32.8%	32.8%
Net sales ¹	44,845	50,151	87,248	93,609	99,928
EBITDA ¹	5,827	7,086	10,744	12,292	13,458
EBIT ¹	5,012	5,990	8,180	9,781	11,022
Net income ¹	3,515	4,119	5,313	6,408	7,240
Net Debt ¹	-16,717	8,811	5,784	1,225	-3,945
Reference price ²	2,588.00	1,954.00	2,119.00	2,119.00	2,119.00
Nbr of stocks (in thousands)	21,420	30,600	30,600	-	-
Announcement Date	14/02/25	13/02/26	-	-	-

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.($)
INTERMESTIC INC.	11.74x	0.78x	6.35x	2.5%	39Cr
FIELMANN GROUP AG	16.69x	1.66x	7.12x	3.54%	421.33Cr
WARBY PARKER INC.	157.56x	3.32x	26.88x	-.--%	359.06Cr
NATIONAL VISION HOLDINGS, INC.	28.42x	1.04x	10.08x	-.--%	158.31Cr
JINS HOLDINGS INC.	20.84x	1.6x	10.27x	1.47%	113.46Cr
SYNSAM AB	13.67x	1.34x	5.54x	3.85%	80Cr
KITS EYECARE LTD.	66.75x	1.8x	30.81x	-	33Cr
FOCUS POINT HOLDINGS	8.04x	0.86x	2.6x	6.31%	7.69Cr
Average	40.46x	1.55x	12.46x	2.52%	151.45Cr
Weighted average by Cap.	61.32x	2.01x	14.15x	1.79%