Company Valuation: Fujipream Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 11,487 10,115 10,830 12,030 9,858 10,887
Change - -11.94% 7.06% 11.08% -18.05% 10.43%
Enterprise Value (EV) 1 12,578 12,262 12,224 12,340 10,211 9,891
Change - -2.51% -0.32% 0.95% -17.25% -3.14%
P/E 55.5x 22.8x 15.3x 21x 37.6x -4.73x
PBR 1.34x 1.14x 1.15x 1.22x 0.98x 1.42x
PEG - 0x 0.3x -1.1x -0.7x 0x
Capitalization / Revenue 0.91x 0.53x 0.66x 0.91x 0.93x 1.34x
EV / Revenue 1x 0.64x 0.74x 0.93x 0.96x 1.22x
EV / EBITDA 18.8x 9.11x 8.57x 10.2x 13.9x 23.9x
EV / EBIT 40.7x 17.4x 14.3x 18x 46.4x -127x
EV / FCF 94.8x 27.1x 16.2x 8.33x -614x 8.13x
FCF Yield 1.06% 3.7% 6.18% 12% -0.16% 12.3%
Dividend per Share 2 6 6 6 6 6 6
Rate of return 1.49% 1.69% 1.58% 1.43% 1.74% 1.57%
EPS 2 7.244 15.5 24.74 20.09 9.169 -80.53
Distribution rate 82.8% 38.7% 24.3% 29.9% 65.4% -7.45%
Net sales 1 12,585 19,235 16,419 13,248 10,620 8,115
EBITDA 1 669 1,346 1,427 1,211 736 414
EBIT 1 309 705 854 686 220 -78
Net income 1 207 443 707 574 262 -2,301
Net Debt 1 1,091 2,147 1,394 310 353 -996
Reference price 2 402.00 354.00 379.00 421.00 345.00 381.00
Nbr of stocks (in thousands) 28,575 28,575 28,575 28,575 28,575 28,575
Announcement Date 6/29/21 6/28/22 6/29/23 6/26/24 6/24/25 6/23/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 61.23M
64.21x7.73x26.62x0.7% 143B
27.19x1.2x5.87x1.24% 31.77B
15.36x1.02x5.48x3.29% 15.52B
26.23x1.25x7.93x2.77% 12.5B
26.53x0.8x8.33x1.34% 6.09B
14.3x4.72x11.9x3.93% 5.97B
38.85x0.62x3.17x-.--% 3.63B
Average 30.38x 2.48x 9.90x 1.9% 27.32B
Weighted average by Cap. 50.34x 5.54x 19.73x 1.18%

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. 4237 Stock
  4. Valuation Fujipream Corporation