Company Valuation: FDK Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 48,310 29,917 30,193 26,121 13,630 16,148
Change - -38.07% 0.92% -13.49% -47.82% 18.48%
Enterprise Value (EV) 1 56,428 39,494 39,845 36,961 23,738 26,906
Change - -30.01% 0.89% -7.24% -35.78% 13.35%
P/E 24x 40.4x 94.9x 218x 25.4x 21.7x
PBR 4.44x 2.4x 2.29x 1.68x 0.84x 0.85x
PEG - -0.6x -1.7x -3.5x 0x 0.6x
Capitalization / Revenue 0.78x 0.49x 0.48x 0.42x 0.22x 0.27x
EV / Revenue 0.92x 0.64x 0.63x 0.59x 0.38x 0.45x
EV / EBITDA 15.1x 8.87x 12.9x 12.4x 6.42x 6.76x
EV / EBIT 32.4x 19x 50.4x 65x 17x 16.1x
EV / FCF 38.7x -10.2x -52.7x -18.3x 45.8x -19.1x
FCF Yield 2.59% -9.77% -1.9% -5.46% 2.18% -5.24%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 58.22 21.45 9.216 3.478 15.53 21.59
Distribution rate - - - - - -
Net sales 1 61,543 61,456 62,784 62,676 63,171 59,561
EBITDA 1 3,728 4,451 3,081 2,974 3,700 3,982
EBIT 1 1,744 2,084 790 569 1,395 1,669
Net income 1 2,009 740 318 120 536 745
Net Debt 1 8,118 9,577 9,652 10,840 10,108 10,758
Reference price 2 1,400.00 867.00 875.00 757.00 395.00 468.00
Nbr of stocks (in thousands) 34,507 34,507 34,506 34,506 34,505 34,505
Announcement Date 24/06/21 28/06/22 28/06/23 26/06/24 23/06/25 23/06/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 89.39M
-220.77x3.32x19.09x-.--% 59.87B
66.75x3.27x19.91x0.05% 30.83B
15.47x1.33x11.07x1.63% 16.51B
651.66x4.37x58.58x0.07% 7.78B
20.79x1.29x10.32x0.67% 7.02B
15.88x - - 0.63% 6.49B
16.39x0.51x7.04x1.38% 4.65B
24.95x2.57x12.99x0.73% 4.41B
Average 73.89x 2.38x 19.86x 0.64% 15.3B
Weighted average by Cap. -39.26x 2.89x 19.51x 0.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6955 Stock
  4. Valuation FDK Corporation