Company Valuation: Fujipream Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 5,629 11,487 10,115 10,830 12,030 9,858
Change - 104.06% -11.94% 7.06% 11.08% -18.05%
Enterprise Value (EV) 1 6,448 12,578 12,262 12,224 12,340 10,211
Change - 95.06% -2.51% -0.32% 0.95% -17.25%
P/E Ratio 14.6x 55.5x 22.8x 15.3x 21x 37.6x
PBR 0.66x 1.34x 1.14x 1.15x 1.22x 0.98x
PEG - -1.2x 0x 0.3x -1.1x -0.7x
Capitalization / Revenue 0.46x 0.91x 0.53x 0.66x 0.91x 0.93x
EV / Revenue 0.53x 1x 0.64x 0.74x 0.93x 0.96x
EV / EBITDA 10.7x 18.8x 9.11x 8.57x 10.2x 13.9x
EV / EBIT 18.7x 40.7x 17.4x 14.3x 18x 46.4x
EV / FCF -73x 94.8x 27.1x 16.2x 8.33x -614x
FCF Yield -1.37% 1.06% 3.7% 6.18% 12% -0.16%
Dividend per Share 2 6 6 6 6 6 6
Rate of return 3.05% 1.49% 1.69% 1.58% 1.43% 1.74%
EPS 2 13.47 7.244 15.5 24.74 20.09 9.169
Distribution rate 44.5% 82.8% 38.7% 24.3% 29.9% 65.4%
Net sales 1 12,170 12,585 19,235 16,419 13,248 10,620
EBITDA 1 600 669 1,346 1,427 1,211 736
EBIT 1 345 309 705 854 686 220
Net income 1 385 207 443 707 574 262
Net Debt 1 819 1,091 2,147 1,394 310 353
Reference price 2 197.00 402.00 354.00 379.00 421.00 345.00
Nbr of stocks (in thousands) 28,575 28,575 28,575 28,575 28,575 28,575
Announcement Date 6/26/20 6/29/21 6/28/22 6/29/23 6/26/24 6/24/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 56.9M
66.59x8.47x29.69x0.65% 154B
24.56x1.13x5.66x1.42% 30.32B
13.93x0.91x5.15x3.85% 13.69B
134.86x1.23x10.03x4.12% 12.26B
15.79x5.23x13.98x3.47% 7.14B
71.95x0.73x7.31x1.25% 5.61B
Average 54.61x 2.95x 11.97x 2.46% 31.9B
Weighted average by Cap. 59.91x 6.31x 22.78x 1.25%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!