Company Valuation: Shimadaya Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2025 2026
Market Cap 1 25,378 27,385
Change - 7.91%
Enterprise Value (EV) 1 19,908 23,151
Change - 16.29%
P/E 9.94x 10.5x
PBR 1.41x 1.4x
PEG 8.36x 5.53x
Capitalization / Revenue 0.64x 0.67x
EV / Revenue 0.5x 0.56x
EV / EBITDA - -
EV / EBIT 5.9x 6.14x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 22 52
Rate of return 1.32% 2.89%
EPS 2 168 171.2
Distribution rate 13.1% 30.4%
Net sales 1 39,625 41,061
EBITDA 4,813 5,334
EBIT 1 3,373 3,768
Net income 1 2,554 2,596
Net Debt 1 -5,470 -4,234
Reference price 2 1,669.00 1,801.00
Nbr of stocks (in thousands) 15,206 15,205
Announcement Date 19/06/25 17/06/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 14Cr
20.05x2.75x13.71x4.12% 23TCr
18.46x2.4x14.31x3.47% 7.57TCr
15.62x1.66x9.43x4% 4.28TCr
14.7x0.53x9.46x2.63% 3.83TCr
19.54x2.99x12.15x3.58% 3.24TCr
34.08x2.96x17.22x1.09% 3.01TCr
24.87x5.2x16.58x3.37% 2.82TCr
-8.26x1.82x9.06x6.84% 2.78TCr
Average 17.38x 2.54x 12.74x 3.64% 5.67TCr
Weighted average by Cap. 18.56x 2.55x 13.13x 3.79%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 250A Stock
  4. Valuation Shimadaya Corporation