Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange 12:00:00 25/09/2026 pm IST			5-day change	1st Jan Change
2,135.00 ^JPY	+0.68%		+0.85%	+30.06%

15/09	Takashimaya Company, Limited Reports Sales Results for the Month of August 2026	CI
17/08	Takashimaya Company, Limited Reports Sales Results for the Month of July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,87,241	2,99,060	3,55,526	3,73,602	5,79,875	6,25,606	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	7.89%	-	-
Enterprise Value (EV) ¹	3,98,803	5,12,026	6,06,586	6,24,538	9,15,158	8,97,002	8,87,845	8,76,378
Change	-	28.39%	18.47%	2.96%	46.53%	-1.98%	-1.02%	-1.29%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	15.6x	15.3x	14.5x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.31x	1.24x	1.17x
PEG	-	0x	0.6x	0.4x	1x	-0x	7.47x	2.75x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.23x	1.2x	1.18x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.77x	1.71x	1.65x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	9.44x	8.99x	8.56x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	15x	14.2x	13.5x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	64.1x	33.5x	29.2x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.56%	2.98%	3.43%
Dividend per Share ²	12	13	18.5	24.5	34	40.6	44.4	47.8
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.9%	2.08%	2.24%
EPS ²	16.07	84.89	100.2	126.3	-27.44	137	139.8	147.2
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.6%	31.8%	32.5%
Net sales ¹	7,61,124	4,43,443	4,66,134	4,98,491	4,92,370	5,07,883	5,20,602	5,31,542
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	94,972	98,768	1,02,417
EBIT ¹	4,110	32,519	45,937	57,503	53,516	59,888	62,355	64,956
Net income ¹	5,360	27,838	31,620	39,525	-8,194	40,141	40,986	43,115
Net Debt ¹	2,11,562	2,12,966	2,51,060	2,50,936	3,35,283	2,71,396	2,62,239	2,50,773
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,135.00	2,135.00	2,135.00
Nbr of stocks (in thousands)	3,33,466	3,15,464	3,15,463	3,03,372	2,93,014	2,93,024	-	-
Announcement Date	11/04/22	14/04/23	12/04/24	14/04/25	14/04/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TAKASHIMAYA COMPANY, LIMITED	15.59x	1.77x	9.44x	1.9%	397.54Cr
FALABELLA S.A.	15.87x	1.41x	9.55x	3.12%	1.67TCr
TRENT LIMITED	65.46x	5.8x	30.94x	0.19%	1.48TCr
DILLARD'S, INC.	16.15x	1.46x	10.68x	4.92%	1.04TCr
CANADIAN TIRE CORPORATION, LIMITED	13.45x	-	-	3.83%	700.86Cr
MACY'S, INC.	9.47x	0.3x	3.65x	3.27%	591.3Cr
VISHAL MEGA MART LIMITED	48.08x	3.06x	21.29x	0.69%	504.99Cr
J. FRONT RETAILING CO., LTD.	21.13x	2.11x	10.36x	2.13%	420.51Cr
PEPKOR HOLDINGS LIMITED	10.92x	0.82x	4.93x	3.18%	402.46Cr
Average	24.01x	2.09x	12.60x	2.58%	801.04Cr
Weighted average by Cap.	27.62x	2.48x	14.74x	2.56%