Valuation First-corporation Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-18 EDT			5-day change	1st Jan Change
1,066.00 ^JPY	+0.47%		+4.61%	+9.00%

07-22	First-corporation Inc. announced that it expects to receive ¥579 million in funding from Chuo-Nittochi Co., Ltd.	CI
07-15	First-Corporation Inc. Proposes Year End Dividend for the Fiscal Year Ended May 31, 2026, Payable on August 26, 2026; Provides Year End Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2023	2024	2025	2026
Market Cap ¹	9,397	9,103	10,621	11,343
Change	-	-3.13%	16.67%	6.8%
Enterprise Value (EV) ¹	8,275	10,081	9,934	21,156
Change	-	21.83%	-1.46%	112.97%
P/E	6.93x	9.64x	6.36x	6.02x
PBR	1.2x	1.08x	1.09x	1.02x
PEG	-	-0.3x	0.1x	0.5x
Capitalization / Revenue	0.37x	0.32x	0.25x	0.31x
EV / Revenue	0.32x	0.35x	0.23x	0.58x
EV / EBITDA	4.14x	6.85x	3.83x	7.27x
EV / EBIT	4.17x	6.93x	3.85x	7.31x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	35	31	42	48
Rate of return	4.4%	4.07%	4.72%	5.07%
EPS ²	114.7	79.07	139.7	157.1
Distribution rate	30.5%	39.2%	30.1%	30.6%
Net sales ¹	25,543	28,485	43,194	36,417
EBITDA ¹	1,997	1,472	2,592	2,909
EBIT ¹	1,984	1,454	2,580	2,896
Net income ¹	1,364	944	1,669	1,882
Net Debt ¹	-1,122	978	-687	9,813
Reference price ²	795.00	762.00	889.00	946.00
Nbr of stocks (in thousands)	11,820	11,947	11,947	11,991
Announcement Date	8/28/23	8/26/24	8/27/25	8/24/26

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.($)
FIRST-CORPORATION INC.	-	-	-	-	81.43M
HASEKO CORPORATION	10.2x	0.68x	7.36x	3.76%	4.61B
GLENVEAGH PROPERTIES PLC	10.92x	1.15x	8.4x	9.91%	1.31B
ARCHICOM S.A.	6.82x	1.66x	6.69x	3.75%	745M
ATAL S.A.	5.94x	2.07x	8.47x	7.59%	674M
Average	8.47x	1.39x	7.73x	6.25%	1.49B
Weighted average by Cap.	9.60x	0.99x	7.58x	5.21%