Valuation FP Corporation OTC Markets

Stocks

Delayed 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	204,780	-	-
Change	-	12.5%	-17%	2.36%	-16.53%	7.56%	-	-
Enterprise Value (EV) ¹	297,046	346,366	291,903	289,573	245,533	263,518	273,625	263,459
Change	-	16.6%	-15.72%	-0.8%	-15.21%	7.33%	3.84%	-3.72%
P/E	21.3x	23.3x	19.2x	18.3x	12.8x	14.1x	12.8x	14.4x
PBR	1.81x	1.93x	1.54x	1.49x	1.16x	1.2x	1.14x	1.09x
PEG	-	8.16x	10.28x	2.4x	0.7x	-6.53x	1.3x	-1.3x
Capitalization / Revenue	1.22x	1.27x	1x	0.97x	0.79x	0.8x	0.79x	0.82x
EV / Revenue	1.52x	1.64x	1.31x	1.23x	1.02x	1.03x	1.06x	1.05x
EV / EBITDA	10.1x	11.2x	9.27x	8.72x	6.78x	7.26x	7.12x	7.27x
EV / EBIT	18.7x	20.7x	17.8x	15.7x	11.4x	12x	11.7x	12.6x
EV / FCF	1,053x	-45x	15.8x	22.3x	18.3x	-17.6x	41.7x	41.2x
FCF Yield	0.09%	-2.22%	6.33%	4.49%	5.45%	-5.69%	2.4%	2.43%
Dividend per Share ²	47	47	57	61.5	73	72.5	79.2	77
Rate of return	1.61%	1.43%	2.07%	2.18%	3.1%	2.86%	3.13%	3.04%
EPS ²	137	140.9	143.5	154.5	183.9	179.9	198.2	176.4
Distribution rate	34.3%	33.4%	39.7%	39.8%	39.7%	40.3%	40%	43.6%
Net sales ¹	195,700	211,285	222,100	235,628	240,490	254,649	258,759	249,804
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	21,933	23,400	20,921
Net income ¹	11,206	11,529	11,724	12,486	14,869	14,550	15,230	14,266
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	2,532.00	2,532.00	2,532.00
Nbr of stocks (in thousands)	81,833	81,848	80,822	80,851	80,877	80,877	-	-
Announcement Date	28/4/22	28/4/23	30/4/24	30/4/25	30/4/26	-	-	-

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	17.65x	1.44x	9.11x	5.85%	19.96B
APTARGROUP, INC.	23.21x	2.1x	10.09x	1.55%	8.01B
SCIENTEX	9.99x	-	-	3.55%	1.44B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.33x	-	-	-	1.39B
MYERS INDUSTRIES, INC.	27.29x	-	-	-	1.16B
Average	17.70x	1.77x	9.60x	3.65%	6.39B
Weighted average by Cap.	18.73x	1.63x	9.39x	4.57%