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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	238,626	268,461	222,826	228,080	190,384	203,162	-	-
Change	-	12.5%	-17%	2.36%	-16.53%	6.71%	-	-
Enterprise Value (EV) ¹	297,046	346,366	291,903	289,573	245,533	261,901	272,007	261,841
Change	-	16.6%	-15.72%	-0.8%	-15.21%	6.67%	3.86%	-3.74%
P/E	21.3x	23.3x	19.2x	18.3x	12.8x	13.4x	12.7x	13.6x
PBR	1.81x	1.93x	1.54x	1.49x	1.16x	1.19x	1.13x	1.09x
PEG	-	8.16x	10.28x	2.4x	0.7x	7.87x	2.19x	-2.12x
Capitalization / Revenue	1.22x	1.27x	1x	0.97x	0.79x	0.8x	0.78x	0.8x
EV / Revenue	1.52x	1.64x	1.31x	1.23x	1.02x	1.03x	1.05x	1.03x
EV / EBITDA	10.1x	11.2x	9.27x	8.72x	6.78x	7.21x	7.08x	7.22x
EV / EBIT	18.7x	20.7x	17.8x	15.7x	11.4x	11.8x	11.6x	11.9x
EV / FCF	1,053x	-45x	15.8x	22.3x	18.3x	-17.5x	41.4x	40.9x
FCF Yield	0.09%	-2.22%	6.33%	4.49%	5.45%	-5.73%	2.41%	2.44%
Dividend per Share ²	47	47	57	61.5	73	72.62	79	79.25
Rate of return	1.61%	1.43%	2.07%	2.18%	3.1%	2.89%	3.14%	3.15%
EPS ²	137	140.9	143.5	154.5	183.9	187	197.8	185.2
Distribution rate	34.3%	33.4%	39.7%	39.8%	39.7%	38.8%	39.9%	42.8%
Net sales ¹	195,700	211,285	222,100	235,628	240,490	254,719	259,959	253,728
EBITDA ¹	29,520	30,883	31,481	33,222	36,208	36,300	38,433	36,254
EBIT ¹	15,884	16,703	16,429	18,471	21,614	22,200	23,400	21,941
Net income ¹	11,206	11,529	11,724	12,486	14,869	15,125	15,210	14,975
Net Debt ¹	58,420	77,905	69,077	61,493	55,149	58,738	68,845	58,679
Reference price ²	2,916.00	3,280.00	2,757.00	2,821.00	2,354.00	2,512.00	2,512.00	2,512.00
Nbr of stocks (in thousands)	81,833	81,848	80,822	80,851	80,877	80,877	-	-
Announcement Date	28/04/22	28/04/23	30/04/24	30/04/25	30/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMCOR PLC	18.15x	1.47x	9.28x	5.68%	20.58B
APTARGROUP, INC.	24.58x	2.22x	10.65x	1.47%	8.45B
SCIENTEX	9.86x	-	-	3.6%	1.42B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.07x	-	-	-	1.35B
MYERS INDUSTRIES, INC.	27.82x	-	-	-	1.18B
Average	18.10x	1.84x	9.96x	3.58%	6.6B
Weighted average by Cap.	19.46x	1.68x	9.68x	4.42%