|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,897.00 JPY | +0.96% |
|
+1.98% | -5.07% |
| 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 | 57,497 | - | - |
| Change | - | 7.86% | -3.84% | - | - |
| Enterprise Value (EV) 1 | 38,718 | 68,603 | 63,907 | 59,337 | 54,197 |
| Change | - | 77.19% | -6.85% | -7.15% | -8.66% |
| P/E | 17.1x | 14.5x | 10.7x | 9.01x | 8.05x |
| PBR | 3.43x | 2.3x | 1.91x | 1.69x | 1.48x |
| PEG | 0.6x | -1.3x | 0.3x | 0.5x | 0.7x |
| Capitalization / Revenue | 1.24x | 1.19x | 0.66x | 0.61x | 0.57x |
| EV / Revenue | 0.86x | 1.37x | 0.73x | 0.63x | 0.54x |
| EV / EBITDA | 6.64x | 9.68x | 5.77x | 4.84x | 4.12x |
| EV / EBIT | 7.73x | 11.5x | 7.73x | 6.11x | 4.99x |
| EV / FCF | 8.45x | -2.89x | 15.7x | 9.33x | 7.53x |
| FCF Yield | 11.8% | -34.6% | 6.38% | 10.7% | 13.3% |
| Dividend per Share 2 | 40.2 | 44 | 51 | 68 | 76 |
| Rate of return | 1.55% | 2.25% | 2.71% | 3.62% | 4.04% |
| EPS 2 | 151.3 | 134.6 | 176.2 | 208.5 | 233.5 |
| Distribution rate | 26.6% | 32.7% | 29% | 32.6% | 32.5% |
| Net sales 1 | 44,845 | 50,151 | 87,685 | 93,875 | 1,00,335 |
| EBITDA 1 | 5,827 | 7,086 | 11,080 | 12,250 | 13,150 |
| EBIT 1 | 5,012 | 5,990 | 8,265 | 9,710 | 10,860 |
| Net income 1 | 3,515 | 4,119 | 5,390 | 6,380 | 7,145 |
| Net Debt 1 | -16,717 | 8,811 | 6,410 | 1,840 | -3,300 |
| Reference price 2 | 2,588.00 | 1,954.00 | 1,879.00 | 1,879.00 | 1,879.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.53x | 0.72x | 5.7x | 2.75% | 35Cr | |
| 15.5x | 1.55x | 6.72x | 3.8% | 397.02Cr | |
| 133.86x | 2.77x | 22.46x | -.--% | 319.06Cr | |
| 29.83x | 1.08x | 10.49x | -.--% | 174.73Cr | |
| 18.07x | 1.36x | 8.83x | 1.72% | 96Cr | |
| 13.8x | 1.34x | 5.58x | 3.74% | 81Cr | |
| 65.3x | 1.76x | 30.01x | - | 32Cr | |
| 8.04x | 0.86x | 2.6x | 6.31% | 7.81Cr | |
| Average | 36.87x | 1.43x | 11.55x | 2.62% | 142.94Cr | |
| Weighted average by Cap. | 52.02x | 1.76x | 12.38x | 1.91% |
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
