|
Market Closed -
Japan Exchange
12:00:00 19/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,802.00 JPY | -2.96% |
|
-8.39% | -7.78% |
| 06/07 | Intermestic's All-Store Sales Up 5% in June | MT |
| 06/07 | Intermestic Inc. Reports Preliminary Sales Results for the Month and Second Quarter Ended June 2026 | CI |
Company Valuation: Intermestic Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 55,435 | 59,792 | 56,824 | - | - |
| Change | - | 7.86% | -4.96% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 63,234 | 58,664 | 53,524 |
| Change | - | 77.19% | -7.83% | -7.23% | -8.76% |
| P/E | 17.1x | 14.5x | 10.7x | 8.98x | 8.07x |
| PBR | 3.43x | 2.3x | 1.9x | 1.67x | 1.47x |
| PEG | 0.6x | -1.3x | 0.4x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.65x | 0.64x | 0.57x |
| EV / Revenue | 0.86x | 1.37x | 0.72x | 0.66x | 0.53x |
| EV / EBITDA | 6.64x | 9.68x | 5.71x | 4.79x | 4.07x |
| EV / EBIT | 7.73x | 11.5x | 7.79x | 6.1x | 5x |
| EV / FCF | 8.45x | -2.89x | 15.5x | 9.22x | 7.43x |
| FCF Yield | 11.8% | -34.6% | 6.45% | 10.8% | 13.5% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 67.5 | 75 |
| Rate of return | 1.55% | 2.25% | 2.75% | 3.63% | 4.04% |
| EPS 2 | 151.3 | 134.6 | 172.8 | 206.8 | 230.2 |
| Distribution rate | 26.6% | 32.7% | 29.5% | 32.6% | 32.6% |
| Net sales 1 | 44,845 | 50,151 | 87,335 | 89,175 | 1,00,135 |
| EBITDA 1 | 5,827 | 7,086 | 11,080 | 12,250 | 13,150 |
| EBIT 1 | 5,012 | 5,990 | 8,115 | 9,610 | 10,710 |
| Net income 1 | 3,515 | 4,119 | 5,290 | 6,330 | 7,045 |
| Net Debt 1 | -16,717 | 8,811 | 6,410 | 1,840 | -3,300 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,857.00 | 1,857.00 | 1,857.00 |
| Nbr of stocks (in thousands) | 21,420 | 30,600 | 30,600 | - | - |
| Announcement Date | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.74x | 0.72x | 5.71x | 2.75% | 36Cr | |
| 15.71x | 1.57x | 6.8x | 3.75% | 397.09Cr | |
| 216.43x | 2.93x | 24.43x | -.--% | 316.56Cr | |
| 27.15x | 1.01x | 9.6x | -.--% | 148.65Cr | |
| 16.98x | 1.27x | 8.28x | 1.83% | 92Cr | |
| 13.93x | 1.36x | 5.7x | 3.74% | 83Cr | |
| 77.44x | 1.9x | 34.51x | - | 36Cr | |
| 8.04x | 0.86x | 2.6x | 6.31% | 7.73Cr | |
| Average | 48.30x | 1.45x | 12.20x | 2.63% | 139.42Cr | |
| Weighted average by Cap. | 75.93x | 1.82x | 13.03x | 1.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 262A Stock
- Valuation Intermestic Inc.
Select your edition
All financial news and data tailored to specific country editions
