|
Delayed
Japan Exchange
05:41:47 12/11/2026 am IST
|
5-day change | 1st Jan Change | ||
| 2,266.50 JPY | +1.84% |
|
+6.06% | +38.11% |
| 16/10 | Takashimaya Sales Up 2.2% in September | MT |
| 16/10 | Takashimaya July Sales Gains 2.2% in September | MT |
Company Valuation: Takashimaya Company, Limited
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 | 6,52,124 | - | - |
| Change | - | 59.72% | 18.88% | 5.08% | 55.21% | 12.46% | - | - |
| Enterprise Value (EV) 1 | 3,98,803 | 5,12,026 | 6,06,586 | 6,24,538 | 9,15,158 | 8,58,453 | 9,14,614 | 9,03,832 |
| Change | - | 28.39% | 18.47% | 2.96% | 46.53% | -6.2% | 6.54% | -1.18% |
| P/E | 34.9x | 11.2x | 11.2x | 9.75x | -72.1x | 16x | 15.8x | 15.1x |
| PBR | 0.47x | 0.72x | 0.78x | 0.79x | 1.29x | 1.36x | 1.29x | 1.22x |
| PEG | - | 0x | 0.6x | 0.4x | 1x | -0x | 14.37x | 2.97x |
| Capitalization / Revenue | 0.25x | 0.67x | 0.76x | 0.75x | 1.18x | 1.27x | 1.25x | 1.22x |
| EV / Revenue | 0.52x | 1.15x | 1.3x | 1.25x | 1.86x | 1.68x | 1.75x | 1.69x |
| EV / EBITDA | 11.1x | 7.75x | 7.54x | 6.89x | 10.4x | 9.02x | 9.26x | 8.82x |
| EV / EBIT | 97x | 15.7x | 13.2x | 10.9x | 17.1x | 14.3x | 14.7x | 13.9x |
| EV / FCF | -24.8x | 19.9x | 28.8x | 19x | 99.2x | -55x | 51.1x | 41.8x |
| FCF Yield | -4.03% | 5.04% | 3.47% | 5.25% | 1.01% | -1.82% | 1.96% | 2.39% |
| Dividend per Share 2 | 12 | 13 | 18.5 | 24.5 | 34 | 42.2 | 46.4 | 50.6 |
| Rate of return | 2.14% | 1.37% | 1.64% | 1.99% | 1.72% | 1.9% | 2.08% | 2.27% |
| EPS 2 | 16.07 | 84.89 | 100.2 | 126.3 | -27.44 | 139.2 | 140.7 | 147.9 |
| Distribution rate | 74.7% | 15.3% | 18.5% | 19.4% | -124% | 30.3% | 33% | 34.2% |
| Net sales 1 | 7,61,124 | 4,43,443 | 4,66,134 | 4,98,491 | 4,92,370 | 5,12,129 | 5,23,261 | 5,34,361 |
| EBITDA 1 | 35,778 | 66,099 | 80,464 | 90,702 | 87,672 | 95,169 | 98,803 | 1,02,452 |
| EBIT 1 | 4,110 | 32,519 | 45,937 | 57,503 | 53,516 | 60,230 | 62,383 | 64,984 |
| Net income 1 | 5,360 | 27,838 | 31,620 | 39,525 | -8,194 | 40,785 | 41,214 | 43,323 |
| Net Debt 1 | 2,11,562 | 2,12,966 | 2,51,060 | 2,50,936 | 3,35,283 | 2,06,329 | 2,62,490 | 2,51,708 |
| Reference price 2 | 561.50 | 948.00 | 1,127.00 | 1,231.50 | 1,979.00 | 2,225.50 | 2,225.50 | 2,225.50 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.85x | 1.67x | 8.96x | 1.91% | 407.15Cr | |
| 21.16x | 3.59x | 13.56x | -.--% | 2,92900Cr | |
| 29.94x | 2.11x | 15.42x | 2.9% | 6.26TCr | |
| 10.83x | 0.1x | 4.19x | 3.62% | 3.8TCr | |
| -20.86x | 0.66x | 43.37x | -.--% | 2.93TCr | |
| 8.8x | 0.27x | 7.34x | - | 2.2TCr | |
| 77.23x | 6.76x | 35.5x | 0.19% | 1.77TCr | |
| 16.5x | 1.41x | 9.65x | 3.04% | 1.68TCr | |
| 37.09x | 2.68x | 18.54x | 0.69% | 1.61TCr | |
| 32.57x | 4.69x | 15.76x | -.--% | 1.55TCr | |
| Average | 22.91x | 2.39x | 17.23x | 1.37% | 32TCr | |
| Weighted average by Cap. | 21.15x | 3.47x | 13.85x | 0.13% |
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
- 8233 Stock
- Valuation Takashimaya Company, Limited
Select your edition
All financial news and data tailored to specific country editions
