Valuation Fuji Media Holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 07:00:00 06/09/2024 BST			5-day change	1st Jan Change
1,684.00 ^JPY	+1.66%		-1.64%	+7.36%

08-15	Fuji Media Holdings' Attributable Profit Jumps 40% in Fiscal Q1	MT
08-02	Fuji Media Holdings, Inc. Provides Consolidated Earnings Guidance for the Year Ending March 31, 2025	CI

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	249,313	301,421	260,885	265,750	428,441	354,669	-	-
Change	-	20.9%	-13.45%	1.86%	61.22%	-17.22%	-	-
Enterprise Value (EV) ¹	318,839	381,961	333,138	319,163	532,256	736,022	782,752	829,482
Change	-	19.8%	-12.78%	-4.2%	66.77%	38.28%	6.35%	5.97%
P/E ratio	6.04x	30.6x	10.5x	5.67x	11.7x	12x	10.1x	9.58x
PBR	0.34x	0.39x	0.33x	0.32x	0.5x	0.41x	0.4x	0.39x
PEG	-	-0.4x	0x	0.1x	-0.6x	-0.7x	0.5x	1.81x
Capitalization / Revenue	0.39x	0.58x	0.5x	0.5x	0.76x	0.6x	0.58x	0.56x
EV / Revenue	0.5x	0.73x	0.63x	0.6x	0.94x	1.25x	1.28x	1.32x
EV / EBITDA	7.48x	11.4x	6.53x	6.56x	10.3x	13x	13x	13.2x
EV / EBIT	12.1x	23.5x	9.99x	10.2x	15.9x	19.6x	19.6x	19.8x
EV / FCF	-18.7x	-141x	47.1x	11x	-8.5x	-32.8x	-53.2x	-81.1x
FCF Yield	-5.35%	-0.71%	2.12%	9.09%	-11.8%	-3.05%	-1.88%	-1.23%
Dividend per Share ²	44	36	38	50	48	52	57.6	60.6
Rate of return	4.09%	2.66%	3.24%	4.18%	2.42%	3.09%	3.42%	3.6%
EPS ²	178.4	44.31	111.9	210.7	169.3	140.8	166.9	175.8
Distribution rate	24.7%	81.2%	34%	23.7%	28.4%	36.9%	34.5%	34.5%
Net sales ¹	631,482	519,941	525,087	535,641	566,443	590,671	613,736	628,295
EBITDA ¹	42,646	33,495	51,020	48,687	51,487	56,441	59,985	62,889
EBIT ¹	26,341	16,274	33,338	31,401	33,519	37,606	39,955	41,953
Net income ¹	41,307	10,112	24,879	46,855	37,082	32,210	34,647	35,981
Net Debt ¹	69,526	80,540	72,253	53,413	103,815	381,353	428,083	474,813
Reference price ²	1,077.00	1,355.00	1,173.00	1,195.00	1,984.00	1,684.00	1,684.00	1,684.00
Nbr of stocks (in thousands)	231,488	222,451	222,408	222,385	215,948	210,611	-	-
Announcement Date	13/05/20	13/05/21	12/05/22	11/05/23	09/05/24	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
FUJI MEDIA HOLDINGS, INC.	11.96x	1.25x	13.04x	+3.09%	2.5B
WALT DISNEY COMPANY (THE)	25.89x	2.19x	11.26x	+0.85%	160B
FORMULA ONE GROUP	66.57x	4.95x	22x	-.--%	17.77B
THE LIBERTY SIRIUSXM GROUP	10.02x	1.81x	6.11x	-	7.38B
PARAMOUNT GLOBAL	-1.15x	0.65x	6.3x	+2.01%	7.21B
TBS HOLDINGS,INC.	18.69x	-	-	+1.34%	4.44B
ITV PLC	9.25x	0.97x	6.02x	+6.40%	4.04B
MBC GROUP	71.3x	3.02x	89.15x	-	3.77B
Average	26.57x	2.12x	21.98x	+2.28%	25.85B
Weighted average by Cap.	28.06x	2.34x	13.21x	+0.97%