|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,129.00 JPY | +0.47% |
|
+6.75% | +8.44% |
| 03:51pm | Intermestic's All-Store Sales Up 5% in June | MT |
| 04/06 | Intermestic Inc. Reports Preliminary Sales Results for the Month of May 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 | 65,147 | - | - |
| Change | - | 7.86% | 8.96% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 70,931 | 66,372 | 61,202 |
| Change | - | 77.19% | 3.39% | -6.43% | -7.79% |
| P/E | 17.1x | 14.5x | 12.3x | 10.2x | 9x |
| PBR | 3.43x | 2.3x | 2.16x | 1.91x | 1.68x |
| PEG | 0.6x | -1.3x | 0.4x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.75x | 0.7x | 0.65x |
| EV / Revenue | 0.86x | 1.37x | 0.81x | 0.71x | 0.61x |
| EV / EBITDA | 6.64x | 9.68x | 6.6x | 5.4x | 4.55x |
| EV / EBIT | 7.73x | 11.5x | 8.67x | 6.79x | 5.55x |
| EV / FCF | 8.45x | - | 14.4x | 9.92x | 8.09x |
| FCF Yield | 11.8% | - | 6.96% | 10.1% | 12.4% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 68.67 | 77.67 |
| Rate of return | 1.55% | 2.25% | 2.4% | 3.23% | 3.65% |
| 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 | 2,129.00 | 2,129.00 | 2,129.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.2x | 0.81x | 6.57x | 2.41% | 40Cr | |
| 16.71x | 1.66x | 7.12x | 3.53% | 421.62Cr | |
| 157.56x | 3.32x | 26.88x | -.--% | 359.06Cr | |
| 28.42x | 1.04x | 10.08x | -.--% | 158.31Cr | |
| 21.8x | 1.67x | 10.76x | 1.4% | 118.41Cr | |
| 13.86x | 1.35x | 5.6x | 3.79% | 81Cr | |
| 69.54x | 1.88x | 32.2x | - | 35Cr | |
| 8.04x | 0.86x | 2.6x | 6.31% | 7.7Cr | |
| Average | 41.02x | 1.57x | 12.73x | 2.49% | 152.62Cr | |
| Weighted average by Cap. | 61.24x | 2.02x | 14.23x | 1.78% |
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
