Valuation Takashimaya Company, Limited

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 24/07/2026 pm IST			5-day change	1st Jan Change
2,236.00 ^JPY	-0.84%		-10.33%	+36.22%

23/07	Tech-Sector Recovery Lifts Asian Stock Markets	MT
23/07	Japan's Nikkei ends higher as chip shares gain, BOJ's rate hike prospects weigh	RE

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	6,55,201	-	-
Change	-	59.72%	18.88%	5.08%	55.21%	12.99%	-	-
Enterprise Value (EV) ¹	3,98,803	5,12,026	6,06,586	6,24,538	9,15,158	8,93,901	8,55,205	8,45,564
Change	-	28.39%	18.47%	2.96%	46.53%	-2.32%	-4.33%	-1.13%
P/E	34.9x	11.2x	11.2x	9.75x	-72.1x	16.2x	15.8x	15x
PBR	0.47x	0.72x	0.78x	0.79x	1.29x	1.37x	1.29x	1.22x
PEG	-	0x	0.6x	0.4x	1x	-0x	5.88x	3.03x
Capitalization / Revenue	0.25x	0.67x	0.76x	0.75x	1.18x	1.29x	1.26x	1.24x
EV / Revenue	0.52x	1.15x	1.3x	1.25x	1.86x	1.76x	1.65x	1.6x
EV / EBITDA	11.1x	7.75x	7.54x	6.89x	10.4x	9.57x	8.81x	8.4x
EV / EBIT	97x	15.7x	13.2x	10.9x	17.1x	15.2x	13.9x	13.3x
EV / FCF	-24.8x	19.9x	28.8x	19x	99.2x	66.5x	41.3x	34.7x
FCF Yield	-4.03%	5.04%	3.47%	5.25%	1.01%	1.5%	2.42%	2.88%
Dividend per Share ²	12	13	18.5	24.5	34	40.25	43.25	45.75
Rate of return	2.14%	1.37%	1.64%	1.99%	1.72%	1.8%	1.93%	2.05%
EPS ²	16.07	84.89	100.2	126.3	-27.44	138	141.7	148.7
Distribution rate	74.7%	15.3%	18.5%	19.4%	-124%	29.2%	30.5%	30.8%
Net sales ¹	7,61,124	4,43,443	4,66,134	4,98,491	4,92,370	5,06,925	5,18,209	5,28,209
EBITDA ¹	35,778	66,099	80,464	90,702	87,672	93,367	97,106	1,00,658
EBIT ¹	4,110	32,519	45,937	57,503	53,516	58,800	61,355	63,794
Net income ¹	5,360	27,838	31,620	39,525	-8,194	40,425	41,505	43,569
Net Debt ¹	2,11,562	2,12,966	2,51,060	2,50,936	3,35,283	2,38,700	2,00,004	1,90,363
Reference price ²	561.50	948.00	1,127.00	1,231.50	1,979.00	2,236.00	2,236.00	2,236.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TAKASHIMAYA COMPANY, LIMITED	16.35x	1.77x	9.63x	1.78%	403.22Cr
TRENT LIMITED	71.86x	6.23x	34.57x	0.17%	1.58TCr
DILLARD'S, INC.	14.12x	1.22x	9.33x	5.82%	876.21Cr
CANADIAN TIRE CORPORATION, LIMITED	13.47x	-	-	3.72%	726.34Cr
MACY'S, INC.	10.13x	0.33x	3.99x	3.16%	613.67Cr
VISHAL MEGA MART LIMITED	61.69x	3.91x	26.7x	0.37%	530.55Cr
J. FRONT RETAILING CO., LTD.	23.16x	2.3x	10.76x	1.93%	439.53Cr
PEPKOR HOLDINGS LIMITED	11.87x	0.9x	5.34x	2.82%	449.22Cr
HARVEY NORMAN HOLDINGS LIMITED	11.65x	1.69x	7.34x	5.94%	406.5Cr
MINISO GROUP HOLDING LIMITED	7.94x	1.1x	5.19x	5.97%	371.86Cr
Average	24.22x	2.16x	12.54x	3.17%	639.96Cr
Weighted average by Cap.	31.97x	2.89x	16.82x	2.76%