Company Valuation: Fukuda Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 47,960 36,774 37,812 42,605 42,958 62,267
Change - -23.32% 2.82% 12.68% 0.83% 44.95%
Enterprise Value (EV) 1 30,939 14,573 12,650 14,634 11,312 32,459
Change - -52.9% -13.19% 15.69% -22.7% 186.94%
P/E 8.16x 6.27x 10.4x 12.6x 8.18x 11.2x
PBR 0.68x 0.49x 0.49x 0.52x 0.51x 0.69x
PEG - -27.09x -0.3x -1.92x 0.1x 2.52x
Capitalization / Revenue 0.26x 0.2x 0.24x 0.26x 0.26x 0.37x
EV / Revenue 0.17x 0.08x 0.08x 0.09x 0.07x 0.19x
EV / EBITDA 2.97x 1.41x 1.88x 2.22x 1.25x 3.55x
EV / EBIT 3.49x 1.64x 2.43x 2.81x 1.48x 4.18x
EV / FCF 8.44x 2.42x 2.95x 3.01x 3.22x 422x
FCF Yield 11.8% 41.4% 33.9% 33.2% 31% 0.24%
Dividend per Share 2 55 65 55 55 100 130
Rate of return 1.95% 3.01% 2.48% 2.19% 3.81% 3.46%
EPS 2 344.9 344.1 214.1 200 320.8 335.1
Distribution rate 15.9% 18.9% 25.7% 27.5% 31.2% 38.8%
Net sales 1 185,764 179,846 154,358 162,243 166,589 167,960
EBITDA 1 10,411 10,370 6,740 6,599 9,021 9,131
EBIT 1 8,863 8,892 5,208 5,206 7,665 7,770
Net income 1 5,979 5,864 3,650 3,386 5,309 5,548
Net Debt 1 -17,021 -22,201 -25,162 -27,971 -31,646 -29,808
Reference price 2 2,815.00 2,157.50 2,217.50 2,515.00 2,625.00 3,760.00
Nbr of stocks (in thousands) 17,037 17,045 17,052 16,940 16,365 16,560
Announcement Date 3/25/21 3/29/22 3/28/23 3/27/24 3/27/25 3/25/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 480M
58.37x2.69x25.68x0.06% 102B
11.76x1.02x5.57x4.97% 66.61B
35.58x4.48x24.33x0.19% 60.72B
24.84x1.93x18.95x1.19% 52.74B
49.38x3.96x25.08x1.96% 38.53B
24.02x1.64x15.14x0.19% 34.7B
27.92x0.7x11.55x2.21% 34.5B
22.53x0.44x7.03x2.74% 29.63B
5.01x0.31x5.98x5.63% 26.75B
Average 28.82x 1.91x 15.48x 2.13% 44.64B
Weighted average by Cap. 32.95x 2.18x 17.31x 1.8%

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. 1899 Stock
  4. Valuation Fukuda Corporation