Valuation Forval Telecom,Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 10/07/2026 HKT			5-day change	1st Jan Change
538.00 ^JPY	+0.75%		+1.13%	-5.28%

12/05/23	Forval Telecom,Inc. Reports Earnings Results for the Full Year Ended March 31, 2023	CI
23/03/21	Forval Telecom, Inc. cancelled the acquisition of telecommunications business from Akubi Communications Co., Ltd	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	6,176	5,926	5,530	6,920	7,708	9,501
Change	-	-4.05%	-6.68%	25.14%	11.38%	23.26%
Enterprise Value (EV) ¹	8,471	6,791	6,218	7,201	6,815	8,325
Change	-	-19.84%	-8.44%	15.81%	-5.37%	22.16%
P/E	13.5x	6.83x	14.6x	9.23x	10.5x	9.65x
PBR	3.55x	2.55x	2.27x	2.38x	2.32x	2.41x
PEG	-	0.1x	-0.3x	0.1x	-4.38x	0.3x
Capitalization / Revenue	0.28x	0.27x	0.22x	0.3x	0.3x	0.4x
EV / Revenue	0.39x	0.31x	0.25x	0.31x	0.27x	0.35x
EV / EBITDA	9.63x	5.26x	6.86x	4.63x	4.35x	5.03x
EV / EBIT	13.5x	6.74x	10.6x	6.48x	5.97x	6.72x
EV / FCF	18.6x	6.93x	18.8x	17.2x	5.68x	15.4x
FCF Yield	5.38%	14.4%	5.31%	5.8%	17.6%	6.47%
Dividend per Share ²	17	17	17	18	20	-
Rate of return	4.59%	4.79%	5.15%	4.36%	4.35%	-
EPS ²	27.32	52	22.58	44.76	43.69	58.79
Distribution rate	62.2%	32.7%	75.3%	40.2%	45.8%	-
Net sales ¹	21,729	21,801	24,748	23,115	25,684	23,973
EBITDA ¹	880	1,290	906	1,557	1,566	1,655
EBIT ¹	628	1,008	589	1,112	1,142	1,239
Net income ¹	456	868	378	750	732	985
Net Debt ¹	2,295	865	688	281	-893	-1,176
Reference price ²	370.00	355.00	330.00	413.00	460.00	567.00
Nbr of stocks (in thousands)	16,693	16,693	16,758	16,756	16,756	16,756
Announcement Date	25/6/21	27/6/22	23/6/23	21/6/24	17/6/25	24/6/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FORVAL TELECOM,INC.	-	-	-	-	55.81M
CHINA MOBILE LIMITED	11.22x	1.3x	4.02x	7.14%	221B
VERIZON COMMUNICATIONS, INC.	8.75x	2.32x	6.22x	6.7%	176B
DEUTSCHE TELEKOM AG	12.99x	2.1x	5.52x	4.32%	144B
AMÉRICA MÓVIL, S.A.B. DE C.V.	12.86x	2.02x	5.09x	2.42%	78.08B
NTT, INC.	11.75x	1.73x	7.42x	3.66%	74.43B
CHINA TELECOM CORPORATION LIMITED	11.88x	0.77x	2.87x	6.79%	72.57B
SAUDI TELECOM COMPANY	15.52x	2.7x	8.46x	5.07%	57.81B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.68x	5.34x	19.51x	4.52%	55.7B
ORANGE	15.35x	1.8x	5.61x	4.96%	48.25B
Average	13.78x	2.23x	7.19x	5.06%	92.72B
Weighted average by Cap.	12.49x	2.03x	6.23x	5.51%