Valuation FP Corporation

Stocks

Delayed Japan Exchange 09:13:53 13/08/2026 HKT			5-day change	1st Jan Change
2,672.00 ^JPY	-0.74%		-0.85%	+1.60%

07-31	FP Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-21	Fp Corporation Announces Approves Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 8, 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	217,720	-	-
Change	-	12.5%	-17%	2.36%	-16.53%	14.36%	-	-
Enterprise Value (EV) ¹	297,046	346,366	291,903	289,573	245,533	276,459	286,565	276,399
Change	-	16.6%	-15.72%	-0.8%	-15.21%	12.6%	3.66%	-3.55%
P/E	21.3x	23.3x	19.2x	18.3x	12.8x	14.8x	13.6x	14.5x
PBR	1.81x	1.93x	1.54x	1.49x	1.16x	1.27x	1.21x	1.16x
PEG	-	8.16x	10.28x	2.4x	0.7x	-13.15x	1.54x	-2.26x
Capitalization / Revenue	1.22x	1.27x	1x	0.97x	0.79x	0.88x	0.84x	0.86x
EV / Revenue	1.52x	1.64x	1.31x	1.23x	1.02x	1.11x	1.1x	1.09x
EV / EBITDA	10.1x	11.2x	9.27x	8.72x	6.78x	7.62x	7.46x	7.62x
EV / EBIT	18.7x	20.7x	17.8x	15.7x	11.4x	12.3x	12.2x	12.6x
EV / FCF	1,053x	-45x	15.8x	22.3x	18.3x	-18.4x	43.6x	43.2x
FCF Yield	0.09%	-2.22%	6.33%	4.49%	5.45%	-5.43%	2.29%	2.32%
Dividend per Share ²	47	47	57	61.5	73	71.5	79	79.25
Rate of return	1.61%	1.43%	2.07%	2.18%	3.1%	2.66%	2.93%	2.94%
EPS ²	137	140.9	143.5	154.5	183.9	181.8	197.8	185.2
Distribution rate	34.3%	33.4%	39.7%	39.8%	39.7%	39.3%	39.9%	42.8%
Net sales ¹	195,700	211,285	222,100	235,628	240,490	248,500	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	22,500	23,400	21,941
Net income ¹	11,206	11,529	11,724	12,486	14,869	14,700	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	2,692.00	2,692.00	2,692.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FP CORPORATION	14.94x	1.12x	7.67x	2.63%	1.38B
AMCOR PLC	19.32x	1.52x	9.64x	5.34%	21.91B
APTARGROUP, INC.	25.27x	2.24x	10.8x	1.45%	8.57B
SCIENTEX	9.75x	-	-	3.64%	1.4B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.2x	-	-	-	1.38B
MYERS INDUSTRIES, INC.	23.74x	-	-	-	1.21B
Average	17.20x	1.63x	9.37x	3.26%	5.97B
Weighted average by Cap.	20.00x	1.70x	9.87x	4.15%