|
Delayed
Japan Exchange
12:00:00 28/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,915.50 JPY | -0.65% |
|
+1.54% | +16.27% |
| 06/10 | Japan's Iwatani, Cosmo to develop hydrogen supply chain at Chiba refinery | RE |
| 06/08 | Iwatani Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: Iwatani Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,97,376 | 3,33,069 | 4,91,419 | 3,43,948 | 4,61,507 | 4,43,853 | - | - |
| Change | - | 12% | 47.54% | -30.01% | 34.18% | -3.83% | - | - |
| Enterprise Value (EV) 1 | 3,78,376 | 4,38,534 | 7,11,747 | 5,47,471 | 6,78,703 | 6,65,187 | 6,72,787 | 6,78,887 |
| Change | - | 15.9% | 62.3% | -23.08% | 23.97% | -1.99% | 1.14% | 0.91% |
| P/E | 9.92x | 10.4x | 10.4x | 8.5x | 9.68x | 8.6x | 9.05x | 8.32x |
| PBR | 1.1x | 1.1x | 1.36x | 0.89x | 1.06x | 0.93x | 0.86x | 0.8x |
| PEG | - | 1.52x | 0.2x | -0.6x | 0.5x | 1.05x | -1.84x | 0.96x |
| Capitalization / Revenue | 0.43x | 0.37x | 0.58x | 0.39x | 0.51x | 0.46x | 0.46x | 0.45x |
| EV / Revenue | 0.55x | 0.48x | 0.84x | 0.62x | 0.75x | 0.69x | 0.7x | 0.69x |
| EV / EBITDA | 6.18x | 6.83x | 9.28x | 7.39x | - | 7.29x | 7.34x | 6.83x |
| EV / EBIT | 9.44x | 11x | 14.1x | 11.8x | 17.7x | 13.1x | 12.9x | 12x |
| EV / FCF | -20.1x | -49.7x | 108x | -91.3x | 19.2x | 54.1x | 39.6x | 37.2x |
| FCF Yield | -4.99% | -2.01% | 0.93% | -1.1% | 5.21% | 1.85% | 2.53% | 2.69% |
| Dividend per Share 2 | 21.25 | 23.75 | 32.5 | 47 | 47 | 47.6 | 49.2 | 51.75 |
| Rate of return | 1.64% | 1.64% | 1.52% | 3.14% | 2.34% | 2.47% | 2.55% | 2.68% |
| EPS 2 | 130.2 | 139.2 | 205.8 | 175.8 | 207.1 | 224.1 | 213.1 | 231.6 |
| Distribution rate | 16.3% | 17.1% | 15.8% | 26.7% | 22.7% | 21.2% | 23.1% | 22.3% |
| Net sales 1 | 6,90,392 | 9,06,261 | 8,47,888 | 8,83,011 | 9,08,522 | 9,58,260 | 9,58,820 | 9,90,675 |
| EBITDA 1 | 61,187 | 64,250 | 76,667 | 74,105 | - | 91,300 | 91,625 | 99,433 |
| EBIT 1 | 40,076 | 40,035 | 50,635 | 46,228 | 38,318 | 50,960 | 52,020 | 56,350 |
| Net income 1 | 29,964 | 32,022 | 47,363 | 40,448 | 47,666 | 50,200 | 49,520 | 53,300 |
| Net Debt 1 | 81,000 | 1,05,465 | 2,20,328 | 2,03,523 | 2,17,196 | 2,21,334 | 2,28,934 | 2,35,034 |
| Reference price 2 | 1,292.50 | 1,447.50 | 2,135.50 | 1,494.50 | 2,005.00 | 1,928.00 | 1,928.00 | 1,928.00 |
| Nbr of stocks (in thousands) | 2,30,078 | 2,30,100 | 2,30,119 | 2,30,143 | 2,30,178 | 2,30,214 | - | - |
| Announcement Date | 13/05/22 | 15/05/23 | 13/05/24 | 14/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.6x | 0.69x | 7.29x | 2.47% | 281.13Cr | |
| 13.87x | 1.77x | 7.36x | 2.31% | 74TCr | |
| 18.54x | 1.54x | 9.02x | 0.49% | 17TCr | |
| 6.63x | 0.84x | 4.72x | 0.93% | 12TCr | |
| 7.46x | 0.61x | 2.6x | 4.18% | 13TCr | |
| 6.73x | 0.68x | 4.28x | 1.24% | 11TCr | |
| 8.18x | 0.7x | 6.06x | 1.9% | 11TCr | |
| 10.77x | 0.33x | 5.05x | 6.59% | 9.41TCr | |
| 8.52x | 1.95x | 4.76x | 2.26% | 8.91TCr | |
| 11.45x | 1.46x | 7.43x | 1.9% | 6.23TCr | |
| Average | 10.08x | 1.06x | 5.86x | 2.43% | 16.26TCr | |
| Weighted average by Cap. | 11.88x | 1.35x | 6.40x | 2.29% |
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
- 8088 Stock
- Valuation Iwatani Corporation
Select your edition
All financial news and data tailored to specific country editions
