Company Valuation: FDK Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 16,426 48,310 29,917 30,193 26,121 13,630
Change - 194.11% -38.07% 0.92% -13.49% -47.82%
Enterprise Value (EV) 1 26,545 56,428 39,494 39,845 36,961 23,738
Change - 112.58% -30.01% 0.89% -7.24% -35.78%
P/E -7.02x 24x 40.4x 94.9x 218x 25.4x
PBR 2.44x 4.44x 2.4x 2.29x 1.68x 0.84x
PEG - -0x -0.6x -1.7x -3.5x 0x
Capitalization / Revenue 0.26x 0.78x 0.49x 0.48x 0.42x 0.22x
EV / Revenue 0.43x 0.92x 0.64x 0.63x 0.59x 0.38x
EV / EBITDA 8.93x 15.1x 8.87x 12.9x 12.4x 6.42x
EV / EBIT 31.5x 32.4x 19x 50.4x 65x 17x
EV / FCF 7.75x 38.7x -10.2x -52.7x -18.3x 45.8x
FCF Yield 12.9% 2.59% -9.77% -1.9% -5.46% 2.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -67.81 58.22 21.45 9.216 3.478 15.53
Distribution rate - - - - - -
Net sales 1 62,123 61,543 61,456 62,784 62,676 63,171
EBITDA 1 2,973 3,728 4,451 3,081 2,974 3,700
EBIT 1 842 1,744 2,084 790 569 1,395
Net income 1 -2,340 2,009 740 318 120 536
Net Debt 1 10,119 8,118 9,577 9,652 10,840 10,108
Reference price 2 476.00 1,400.00 867.00 875.00 757.00 395.00
Nbr of stocks (in thousands) 34,508 34,507 34,507 34,506 34,506 34,505
Announcement Date 6/25/20 6/24/21 6/28/22 6/28/23 6/26/24 6/23/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 112M
167.59x3.49x17.96x-.--% 53.46B
106.01x2.99x20.48x0.06% 24.32B
20.62x1.65x14.65x1.21% 21.37B
396.2x5.04x66.41x0.04% 9.14B
21x - - 0.48% 8.27B
25.73x1.4x10.91x0.49% 7.64B
28.38x - - 0.71% 6.18B
13.88x1.23x9.23x-.--% 5.44B
14.58x0.58x7.3x1.52% 5.36B
Average 88.22x 2.34x 20.99x 0.5% 14.13B
Weighted average by Cap. 115.46x 2.85x 20.13x 0.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 6955 Stock
  4. Valuation FDK Corporation