Valuation FP Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-21	Fp Corporation Announces Approves Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 8, 2026	CI
04-30	FP Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	368,535	238,626	268,461	222,826	228,080	204,214	-	-
Change	-	-35.25%	12.5%	-17%	2.36%	-10.46%	-	-
Enterprise Value (EV) ¹	424,109	297,046	346,366	291,903	289,573	245,533	263,181	273,299
Change	-	-29.96%	16.6%	-15.72%	-0.8%	-15.21%	3.93%	3.84%
P/E Ratio	30.5x	21.3x	23.3x	19.2x	18.3x	12.8x	14x	12.6x
PBR	2.96x	1.81x	1.93x	1.54x	1.49x	1.16x	1.19x	1.13x
PEG	-	-2.9x	8.16x	10.28x	2.4x	0.7x	-8.65x	1.1x
Capitalization / Revenue	1.87x	1.22x	1.27x	1x	0.97x	0.79x	0.8x	0.79x
EV / Revenue	2.15x	1.52x	1.64x	1.31x	1.23x	1.02x	1.03x	1.06x
EV / EBITDA	13.1x	10.1x	11.2x	9.27x	8.72x	6.78x	7.25x	7.11x
EV / EBIT	22.6x	18.7x	20.7x	17.8x	15.7x	11.4x	12x	11.5x
EV / FCF	33.4x	1,053x	-45x	15.8x	22.3x	18.3x	-17.5x	41.6x
FCF Yield	2.99%	0.09%	-2.22%	6.33%	4.49%	5.45%	-5.7%	2.4%
Dividend per Share ²	44.5	47	47	57	61.5	73	72.5	80
Rate of return	0.99%	1.61%	1.43%	2.07%	2.18%	3.1%	2.87%	3.17%
EPS ²	147.8	137	140.9	143.5	154.5	183.9	179.9	200.8
Distribution rate	30.1%	34.3%	33.4%	39.7%	39.8%	39.7%	40.3%	39.8%
Net sales ¹	196,950	195,700	211,285	222,100	235,628	240,490	254,605	257,186
EBITDA ¹	32,372	29,520	30,883	31,481	33,222	36,208	36,300	38,433
EBIT ¹	18,763	15,884	16,703	16,429	18,471	21,614	21,933	23,720
Net income ¹	12,211	11,206	11,529	11,724	12,486	14,869	14,550	15,542
Net Debt ¹	55,574	58,420	77,905	69,077	61,493	55,149	58,967	69,086
Reference price ²	4,505.00	2,916.00	3,280.00	2,757.00	2,821.00	2,525.00	2,525.00	2,525.00
Nbr of stocks (in thousands)	81,806	81,833	81,848	80,822	80,851	80,877	-	-
Announcement Date	4/28/21 A	4/28/22 A	4/28/23 A	4/30/24 A	4/30/25 A	4/30/26 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.($)
AMCOR PLC	16.6x	1.39x	8.8x	6.22%	18.76B
APTARGROUP, INC.	21.77x	1.98x	9.49x	1.65%	7.51B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	11x	-	-	-	1.48B
SCIENTEX	10.03x	-	-	3.55%	1.45B
Average	14.85x	1.68x	9.14x	3.81%	7.3B
Weighted average by Cap.	17.32x	1.56x	8.99x	4.84%