Valuation Forval Telecom,Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 09:05:39 31/07/2026 +03			5-day change	1st Jan Change
533.00 ^JPY	-1.30%		-0.37%	-6.16%

12/05/23	Forval Telecom,Inc. Reports Earnings Results for the Full Year Ended March 31, 2023	CI
23/03/21	Forval Telecom, Inc. cancelled the acquisition of telecommunications business from Akubi Communications Co., Ltd	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	6,176	5,926	5,530	6,920	7,708	9,501
Change	-	-4.05%	-6.68%	25.14%	11.38%	23.26%
Enterprise Value (EV) ¹	8,471	6,791	6,218	7,201	6,815	8,325
Change	-	-19.84%	-8.44%	15.81%	-5.37%	22.16%
P/E	13.5x	6.83x	14.6x	9.23x	10.5x	9.65x
PBR	3.55x	2.55x	2.27x	2.38x	2.32x	2.41x
PEG	-	0.1x	-0.3x	0.1x	-4.38x	0.3x
Capitalization / Revenue	0.28x	0.27x	0.22x	0.3x	0.3x	0.4x
EV / Revenue	0.39x	0.31x	0.25x	0.31x	0.27x	0.35x
EV / EBITDA	9.63x	5.26x	6.86x	4.63x	4.35x	5.03x
EV / EBIT	13.5x	6.74x	10.6x	6.48x	5.97x	6.72x
EV / FCF	18.6x	6.93x	18.8x	17.2x	5.68x	15.4x
FCF Yield	5.38%	14.4%	5.31%	5.8%	17.6%	6.47%
Dividend per Share ²	17	17	17	18	20	23
Rate of return	4.59%	4.79%	5.15%	4.36%	4.35%	4.06%
EPS ²	27.32	52	22.58	44.76	43.69	58.79
Distribution rate	62.2%	32.7%	75.3%	40.2%	45.8%	39.1%
Net sales ¹	21,729	21,801	24,748	23,115	25,684	23,973
EBITDA ¹	880	1,290	906	1,557	1,566	1,655
EBIT ¹	628	1,008	589	1,112	1,142	1,239
Net income ¹	456	868	378	750	732	985
Net Debt ¹	2,295	865	688	281	-893	-1,176
Reference price ²	370.00	355.00	330.00	413.00	460.00	567.00
Nbr of stocks (in thousands)	16,693	16,693	16,758	16,756	16,756	16,756
Announcement Date	6/25/21 A	6/27/22 A	6/23/23 A	6/21/24 A	6/17/25 A	6/24/26 A

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.($)
FORVAL TELECOM,INC.	-	-	-	-	56.04M
CHINA MOBILE LIMITED	11.71x	1.38x	4.41x	6.75%	235B
VERIZON COMMUNICATIONS, INC.	10.33x	2.49x	6.58x	6.03%	194B
DEUTSCHE TELEKOM AG	13.06x	2.12x	5.52x	4.21%	148B
CHINA TELECOM CORPORATION LIMITED	12.24x	0.87x	3.24x	6.5%	80.79B
NTT, INC.	12.17x	1.76x	7.53x	3.54%	77.9B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.71x	1.99x	5.03x	2.5%	76.41B
SAUDI TELECOM COMPANY	15.24x	2.67x	8.38x	5.12%	57.32B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	56.47B
ORANGE	14.48x	1.8x	5.53x	4.76%	50.66B
Average	13.98x	2.27x	7.32x	4.88%	97.65B
Weighted average by Cap.	12.85x	2.08x	6.38x	5.28%