|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,012.00 JPY | -2.38% |
|
+0.93% | +5.48% |
| 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 | 63,067 | - | - |
| Change | - | 7.86% | 5.48% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 68,851 | 64,292 | 59,122 |
| Change | - | 77.19% | 0.36% | -6.62% | -8.04% |
| P/E | 17.1x | 14.5x | 11.9x | 9.84x | 8.71x |
| PBR | 3.43x | 2.3x | 2.09x | 1.85x | 1.62x |
| PEG | 0.6x | -1.3x | 0.4x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.72x | 0.67x | 0.63x |
| EV / Revenue | 0.86x | 1.37x | 0.79x | 0.69x | 0.59x |
| EV / EBITDA | 6.64x | 9.68x | 6.41x | 5.23x | 4.39x |
| EV / EBIT | 7.73x | 11.5x | 8.42x | 6.57x | 5.36x |
| EV / FCF | 8.45x | - | 13.9x | 9.61x | 7.82x |
| FCF Yield | 11.8% | - | 7.17% | 10.4% | 12.8% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 68.67 | 77.67 |
| Rate of return | 1.55% | 2.25% | 2.47% | 3.33% | 3.77% |
| 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 | 2,061.00 | 2,061.00 | 2,061.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.87x | 0.79x | 6.41x | 2.47% | 39Cr | |
| 16.63x | 1.65x | 7.1x | 3.55% | 419.26Cr | |
| 150.99x | 3.17x | 25.65x | -.--% | 344.09Cr | |
| 28.45x | 1.04x | 10.09x | -.--% | 158.47Cr | |
| 22.41x | 1.72x | 11.07x | 1.36% | 121.27Cr | |
| 13.94x | 1.36x | 5.62x | 3.77% | 81Cr | |
| 67.81x | 1.83x | 31.34x | - | 34Cr | |
| 8.04x | 0.86x | 2.6x | 6.31% | 7.71Cr | |
| Average | 40.02x | 1.55x | 12.48x | 2.5% | 150.6Cr | |
| Weighted average by Cap. | 58.18x | 1.96x | 13.72x | 1.8% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
