|
Market Closed -
Japan Exchange
12:57:17 23/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 517.00 JPY | -0.39% |
|
-0.77% | -8.98% |
Company Valuation: Forval Telecom,Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,926 | 5,530 | 6,920 | 7,708 | 9,501 | 8,663 |
| Change | - | -6.68% | 25.14% | 11.38% | 23.26% | -8.82% |
| Enterprise Value (EV) | 6,791 | 6,218 | 7,201 | 6,815 | 8,325 | 8,663 |
| Change | - | -8.44% | 15.81% | -5.37% | 22.16% | 4.06% |
| P/E | 6.83x | 14.6x | 9.22x | 10.5x | 9.64x | 9.63x |
| PBR | 2.55x | 2.27x | 2.38x | 2.32x | 2.41x | - |
| PEG | - | -0.3x | 0.1x | -4.52x | 0.3x | -1.11x |
| Capitalization / Revenue | 0.27x | 0.22x | 0.3x | 0.3x | 0.4x | 0.33x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.33x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.28x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | 17 | 17 | 18 | 20 | 23 | 25 |
| Rate of return | 4.79% | 5.15% | 4.36% | 4.35% | 4.06% | 4.84% |
| EPS 2 | 52 | 22.6 | 44.78 | 43.74 | 58.82 | 53.71 |
| Distribution rate | 32.7% | 75.2% | 40.2% | 45.7% | 39.1% | 46.5% |
| Net sales 1 | 21,801 | 24,748 | 23,115 | 25,684 | 23,973 | 26,400 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 1,068 | 573 | 1,023 | 1,142 | 1,238 | 1,380 |
| Net income 1 | 868 | 378 | 750 | 732 | 985 | 900 |
| Net Debt | 865 | 688 | 281 | -893 | -1,176 | - |
| Reference price 2 | 355.00 | 330.00 | 413.00 | 460.00 | 567.00 | 517.00 |
| Nbr of stocks (in thousands) | 16,693 | 16,758 | 16,756 | 16,756 | 16,756 | 16,756 |
| Announcement Date | 13/5/22 | 12/5/23 | 13/5/24 | 13/5/25 | 15/5/26 | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.63x | - | - | 4.84% | 55.25M | |
| 10.96x | 1.27x | 4.01x | 7.04% | 218B | |
| 9.91x | 2.43x | 6.4x | 6.32% | 186B | |
| 12.12x | 2.06x | 5.31x | 4.44% | 136B | |
| 13.65x | 1.87x | 8.15x | 3.06% | 90.77B | |
| 11.14x | 0.93x | 3.5x | 6.68% | 87.24B | |
| 13.62x | 2.04x | 5.13x | 2.42% | 73.45B | |
| 14.17x | 2.56x | 7.98x | 5.41% | 54.31B | |
| 22.17x | 5.11x | 18.65x | 4.92% | 52.47B | |
| 14.05x | 2.63x | 5.81x | 4.54% | 49.34B | |
| Average | 13.14x | 2.32x | 7.22x | 4.97% | 94.71B | |
| Weighted average by Cap. | 12.37x | 2.05x | 6.23x | 5.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9445 Stock
- Valuation Forval Telecom,Inc.
Select your edition
All financial news and data tailored to specific country editions
