Valuation FP Corporation

Stocks

Market Closed - Japan Exchange 14:30:00 20/08/2026 HKT			5-day change	1st Jan Change
2,766.00 ^JPY	+0.84%		+2.75%	+5.17%

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	223,705	-	-
Change	-	12.5%	-17%	2.36%	-16.53%	17.5%	-	-
Enterprise Value (EV) ¹	297,046	346,366	291,903	289,573	245,533	282,444	292,550	282,384
Change	-	16.6%	-15.72%	-0.8%	-15.21%	15.03%	3.58%	-3.47%
P/E	21.3x	23.3x	19.2x	18.3x	12.8x	14.5x	13.6x	14.5x
PBR	1.81x	1.93x	1.54x	1.49x	1.16x	1.29x	1.24x	1.19x
PEG	-	8.16x	10.28x	2.4x	0.7x	3.71x	2.1x	-2.33x
Capitalization / Revenue	1.22x	1.27x	1x	0.97x	0.79x	0.86x	0.86x	0.88x
EV / Revenue	1.52x	1.64x	1.31x	1.23x	1.02x	1.09x	1.13x	1.11x
EV / EBITDA	10.1x	11.2x	9.27x	8.72x	6.78x	7.37x	7.45x	7.61x
EV / EBIT	18.7x	20.7x	17.8x	15.7x	11.4x	12.4x	12.2x	12.5x
EV / FCF	1,053x	-45x	15.8x	22.3x	18.3x	-23.5x	40.4x	38.2x
FCF Yield	0.09%	-2.22%	6.33%	4.49%	5.45%	-4.25%	2.47%	2.62%
Dividend per Share ²	47	47	57	61.5	73	76.75	80.8	81.5
Rate of return	1.61%	1.43%	2.07%	2.18%	3.1%	2.77%	2.92%	2.95%
EPS ²	137	140.9	143.5	154.5	183.9	191	203.4	190.7
Distribution rate	34.3%	33.4%	39.7%	39.8%	39.7%	40.2%	39.7%	42.7%
Net sales ¹	195,700	211,285	222,100	235,628	240,490	259,250	259,599	253,278
EBITDA ¹	29,520	30,883	31,481	33,222	36,208	38,300	39,267	37,087
EBIT ¹	15,884	16,703	16,429	18,471	21,614	22,767	24,025	22,566
Net income ¹	11,206	11,529	11,724	12,486	14,869	15,450	15,570	15,425
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	2,766.00	2,766.00	2,766.00
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	14.36x	1.08x	7.33x	2.8%	1.4B
AMCOR PLC	14.85x	1.44x	8.8x	5.52%	21.92B
APTARGROUP, INC.	24.93x	2.21x	10.66x	1.47%	8.45B
SCIENTEX	9.87x	1.53x	8.08x	3.56%	1.44B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	9.93x	-	-	-	1.34B
MYERS INDUSTRIES, INC.	24.51x	-	-	-	1.25B
Average	16.41x	1.57x	8.72x	3.34%	5.97B
Weighted average by Cap.	17.16x	1.63x	9.18x	4.29%