|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,119.00 JPY | +3.92% |
|
+1.59% | +4.35% |
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 | 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.74x | 0.78x | 6.35x | 2.5% | 39Cr | |
| 16.69x | 1.66x | 7.12x | 3.54% | 421.33Cr | |
| 157.56x | 3.32x | 26.88x | -.--% | 359.06Cr | |
| 28.42x | 1.04x | 10.08x | -.--% | 158.31Cr | |
| 20.84x | 1.6x | 10.27x | 1.47% | 113.46Cr | |
| 13.67x | 1.34x | 5.54x | 3.85% | 80Cr | |
| 66.75x | 1.8x | 30.81x | - | 33Cr | |
| 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% |
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
