Valuation Forval Telecom,Inc.

Stocks

Delayed Japan Exchange Other stock markets 23:33:07 2026-07-05 EDT			5-day change	1st Jan Change
530.00 ^JPY	-0.38%		-0.75%	-6.69%

23-05-12	Forval Telecom,Inc. Reports Earnings Results for the Full Year Ended March 31, 2023	CI
21-03-22	Forval Telecom, Inc. cancelled the acquisition of telecommunications business from Akubi Communications Co., Ltd	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	6,176	5,926	5,530	6,920	7,708	9,501
Change	-	-4.05%	-6.68%	25.14%	11.38%	23.26%
Enterprise Value (EV) ¹	8,471	6,791	6,218	7,201	6,815	8,325
Change	-	-19.84%	-8.44%	15.81%	-5.37%	22.16%
P/E	13.5x	6.83x	14.6x	9.23x	10.5x	9.65x
PBR	3.55x	2.55x	2.27x	2.38x	2.32x	2.41x
PEG	-	0.1x	-0.3x	0.1x	-4.38x	0.3x
Capitalization / Revenue	0.28x	0.27x	0.22x	0.3x	0.3x	0.4x
EV / Revenue	0.39x	0.31x	0.25x	0.31x	0.27x	0.35x
EV / EBITDA	9.63x	5.26x	6.86x	4.63x	4.35x	5.03x
EV / EBIT	13.5x	6.74x	10.6x	6.48x	5.97x	6.72x
EV / FCF	18.6x	6.93x	18.8x	17.2x	5.68x	15.4x
FCF Yield	5.38%	14.4%	5.31%	5.8%	17.6%	6.47%
Dividend per Share ²	17	17	17	18	20	-
Rate of return	4.59%	4.79%	5.15%	4.36%	4.35%	-
EPS ²	27.32	52	22.58	44.76	43.69	58.79
Distribution rate	62.2%	32.7%	75.3%	40.2%	45.8%	-
Net sales ¹	21,729	21,801	24,748	23,115	25,684	23,973
EBITDA ¹	880	1,290	906	1,557	1,566	1,655
EBIT ¹	628	1,008	589	1,112	1,142	1,239
Net income ¹	456	868	378	750	732	985
Net Debt ¹	2,295	865	688	281	-893	-1,176
Reference price ²	370.00	355.00	330.00	413.00	460.00	567.00
Nbr of stocks (in thousands)	16,693	16,693	16,758	16,756	16,756	16,756
Announcement Date	6/25/21	6/27/22	6/23/23	6/21/24	6/17/25	6/24/26

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.($)
FORVAL TELECOM,INC.	-	-	-	-	55.27M
CHINA MOBILE LIMITED	10.94x	1.26x	3.91x	7.33%	215B
VERIZON COMMUNICATIONS, INC.	8.82x	2.33x	6.24x	6.63%	178B
DEUTSCHE TELEKOM AG	12.53x	2.07x	4.77x	4.49%	138B
NTT, INC.	11.61x	1.73x	7.38x	3.7%	73.79B
CHINA TELECOM CORPORATION LIMITED	11.49x	0.73x	2.74x	7.01%	69.83B
SAUDI TELECOM COMPANY	15.54x	2.71x	8.48x	5.07%	57.88B
SINGAPORE TELECOMMUNICATIONS LIMITED	24.06x	5.42x	19.79x	4.45%	56.57B
ORANGE	16.15x	1.8x	5.62x	4.96%	48.25B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.32x	2.62x	6.02x	4.74%	46.55B
Average	13.94x	2.30x	7.22x	5.38%	88.39B
Weighted average by Cap.	12.47x	2.06x	6.23x	5.82%