Valuation Forval Telecom,Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 23:30:00 2026-07-23 EDT			5-day change	1st Jan Change
535.00 ^JPY	-0.56%		-0.37%	-5.81%

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	23
Rate of return	4.59%	4.79%	5.15%	4.36%	4.35%	4.06%
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%	39.1%
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.	-	-	-	-	54.76M
CHINA MOBILE LIMITED	11.47x	1.35x	4.31x	6.89%	229B
VERIZON COMMUNICATIONS, INC.	10x	2.46x	6.51x	6.09%	193B
DEUTSCHE TELEKOM AG	13.1x	2.11x	5.48x	4.28%	144B
CHINA TELECOM CORPORATION LIMITED	11.96x	0.84x	3.16x	6.65%	78.8B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.13x	2.03x	5.15x	2.41%	78.42B
NTT, INC.	12.08x	1.75x	7.5x	3.56%	75.29B
SAUDI TELECOM COMPANY	15.43x	2.68x	8.41x	5.09%	57.5B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.63x	5.33x	19.45x	4.53%	55.55B
ORANGE	15.75x	1.81x	5.66x	4.87%	48.93B
Average	14.06x	2.26x	7.29x	4.93%	96.07B
Weighted average by Cap.	12.80x	2.07x	6.34x	5.35%