|
Market Closed -
Japan Exchange
12:00:00 14/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 2,300.00 JPY | -1.12% |
|
+0.02% | +40.12% |
| 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 |
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 | 6,73,955 | - | - |
| Change | - | 59.72% | 18.88% | 5.08% | 55.21% | 16.22% | - | - |
| Enterprise Value (EV) 1 | 3,98,803 | 5,12,026 | 6,06,586 | 6,24,538 | 9,15,158 | 9,12,655 | 8,73,959 | 8,64,317 |
| Change | - | 28.39% | 18.47% | 2.96% | 46.53% | -0.27% | -4.24% | -1.1% |
| P/E | 34.9x | 11.2x | 11.2x | 9.75x | -72.1x | 16.7x | 16.2x | 15.5x |
| PBR | 0.47x | 0.72x | 0.78x | 0.79x | 1.29x | 1.41x | 1.33x | 1.25x |
| PEG | - | 0x | 0.6x | 0.4x | 1x | -0x | 6.22x | 3.07x |
| Capitalization / Revenue | 0.25x | 0.67x | 0.76x | 0.75x | 1.18x | 1.33x | 1.3x | 1.28x |
| EV / Revenue | 0.52x | 1.15x | 1.3x | 1.25x | 1.86x | 1.8x | 1.69x | 1.64x |
| EV / EBITDA | 11.1x | 7.75x | 7.54x | 6.89x | 10.4x | 9.77x | 9x | 8.59x |
| EV / EBIT | 97x | 15.7x | 13.2x | 10.9x | 17.1x | 15.5x | 14.2x | 13.5x |
| EV / FCF | -24.8x | 19.9x | 28.8x | 19x | 99.2x | 67.9x | 42.2x | 35.5x |
| FCF Yield | -4.03% | 5.04% | 3.47% | 5.25% | 1.01% | 1.47% | 2.37% | 2.82% |
| 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% | 1.75% | 1.88% | 1.99% |
| EPS 2 | 16.07 | 84.89 | 100.2 | 126.3 | -27.44 | 138 | 141.6 | 148.7 |
| Distribution rate | 74.7% | 15.3% | 18.5% | 19.4% | -124% | 29.2% | 30.6% | 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 | 2,300.00 | 2,300.00 | 2,300.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.67x | 1.8x | 9.77x | 1.75% | 423.53Cr | |
| 17.92x | 1.36x | 9.27x | 3.25% | 1.7TCr | |
| 72.86x | 6.51x | 34.63x | 0.16% | 1.67TCr | |
| 13.31x | 1.22x | 8.8x | 5.83% | 876.06Cr | |
| 14.22x | - | - | 3.62% | 752.61Cr | |
| 10.16x | 0.33x | 4x | 3.14% | 615.77Cr | |
| 59.07x | 3.74x | 25.54x | 0.38% | 514.48Cr | |
| 12.38x | 0.94x | 5.6x | 2.7% | 486.05Cr | |
| 22.89x | 2.28x | 10.67x | 1.95% | 447.42Cr | |
| 11.93x | 1.73x | 7.52x | 5.75% | 425.76Cr | |
| Average | 25.14x | 2.21x | 12.87x | 2.85% | 790.67Cr | |
| Weighted average by Cap. | 30.27x | 2.70x | 15.60x | 2.67% |
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
