Valuation FP Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 19/06/2026 +03			5-day change	1st Jan Change
2,600.00 ^JPY	-1.22%		+2.97%	-1.14%

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	210,280	-	-
Change	-	-35.25%	12.5%	-17%	2.36%	-7.8%	-	-
Enterprise Value (EV) ¹	424,109	297,046	346,366	291,903	289,573	245,533	269,246	279,365
Change	-	-29.96%	16.6%	-15.72%	-0.8%	-15.21%	3.84%	3.76%
P/E	30.5x	21.3x	23.3x	19.2x	18.3x	12.8x	14.5x	12.9x
PBR	2.96x	1.81x	1.93x	1.54x	1.49x	1.16x	1.23x	1.17x
PEG	-	-2.9x	8.16x	10.28x	2.4x	0.7x	-8.96x	1.1x
Capitalization / Revenue	1.87x	1.22x	1.27x	1x	0.97x	0.79x	0.83x	0.82x
EV / Revenue	2.15x	1.52x	1.64x	1.31x	1.23x	1.02x	1.06x	1.09x
EV / EBITDA	13.1x	10.1x	11.2x	9.27x	8.72x	6.78x	7.42x	7.27x
EV / EBIT	22.6x	18.7x	20.7x	17.8x	15.7x	11.4x	12.3x	11.8x
EV / FCF	33.4x	1,053x	-45x	15.8x	22.3x	18.3x	-17.9x	42.5x
FCF Yield	2.99%	0.09%	-2.22%	6.33%	4.49%	5.45%	-5.57%	2.35%
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%	2.79%	3.08%
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	2,600.00	2,600.00	2,600.00
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.($)
FP CORPORATION	14.22x	1.07x	7.11x	2.75%	1.3B
AMCOR PLC	16.8x	1.4x	8.86x	6.15%	18.98B
APTARGROUP, INC.	22.25x	2.02x	9.69x	1.62%	7.68B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.93x	-	-	-	1.47B
SCIENTEX	9.98x	-	-	3.57%	1.41B
Average	14.84x	1.50x	8.55x	3.52%	6.17B
Weighted average by Cap.	17.45x	1.56x	9.00x	4.69%