Valuation FP Corporation

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-04-17 EDT			5-day change	1st Jan Change
2,402.00 ^JPY	-0.21%		-0.74%	-8.67%

03-23	FP Corporation(TSE:7947) dropped from FTSE All-World Index	CI
01-29	FP Corporation Reports Earnings Results for the Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	368,535	238,626	268,461	222,826	228,080	194,266	-	-
Change	-	-35.25%	12.5%	-17%	2.36%	-14.83%	-	-
Enterprise Value (EV) ¹	424,109	297,046	346,366	291,903	289,573	244,793	242,742	251,764
Change	-	-29.96%	16.6%	-15.72%	-0.8%	-15.46%	-0.84%	3.72%
P/E ratio	30.5x	21.3x	23.3x	19.2x	18.3x	13.1x	12.7x	12.2x
PBR	2.96x	1.81x	1.93x	1.54x	1.49x	1.2x	1.13x	1.08x
PEG	-	-2.9x	8.16x	10.28x	2.4x	0.7x	4.04x	2.62x
Capitalization / Revenue	1.87x	1.22x	1.27x	1x	0.97x	0.8x	0.79x	0.77x
EV / Revenue	2.15x	1.52x	1.64x	1.31x	1.23x	1.01x	0.98x	0.99x
EV / EBITDA	13.1x	10.1x	11.2x	9.27x	8.72x	6.86x	6.62x	6.7x
EV / EBIT	22.6x	18.7x	20.7x	17.8x	15.7x	11.4x	10.9x	10.8x
EV / FCF	33.4x	1,053x	-45x	15.8x	22.3x	27.2x	22.9x	24.6x
FCF Yield	2.99%	0.09%	-2.22%	6.33%	4.49%	3.68%	4.37%	4.06%
Dividend per Share ²	44.5	47	47	57	61.5	71.5	75.58	79.67
Rate of return	0.99%	1.61%	1.43%	2.07%	2.18%	2.98%	3.15%	3.32%
EPS ²	147.8	137	140.9	143.5	154.5	182.7	188.4	197.2
Distribution rate	30.1%	34.3%	33.4%	39.7%	39.8%	39.1%	40.1%	40.4%
Net sales ¹	196,950	195,700	211,285	222,100	235,628	242,345	247,395	253,190
EBITDA ¹	32,372	29,520	30,883	31,481	33,222	35,688	36,680	37,588
EBIT ¹	18,763	15,884	16,703	16,429	18,471	21,395	22,328	23,262
Net income ¹	12,211	11,206	11,529	11,724	12,486	14,720	15,192	15,864
Net Debt ¹	55,574	58,420	77,905	69,077	61,493	50,527	48,476	57,498
Reference price ²	4,505.00	2,916.00	3,280.00	2,757.00	2,821.00	2,402.00	2,402.00	2,402.00
Nbr of stocks (in thousands)	81,806	81,833	81,848	80,822	80,851	80,877	-	-
Announcement Date	4/28/21	4/28/22	4/28/23	4/30/24	4/30/25	-	-	-

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	13.17x	1.01x	6.87x	2.97%	1.22B
AMCOR PLC	15.86x	1.39x	8.57x	6.45%	18.57B
APTARGROUP, INC.	23.79x	2.19x	10.41x	1.52%	8.18B
SCIENTEX	9.42x	-	-	3.77%	1.39B
Average	15.56x	1.53x	8.62x	3.68%	7.34B
Weighted average by Cap.	17.66x	1.61x	9.03x	4.8%