Company Valuation: Fund Creation Group Company Limited

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 3,424 3,011 3,012 3,278 3,050 3,388
Change - -12.05% 0.05% 8.8% -6.95% 11.08%
Enterprise Value (EV) 1 3,714 2,220 3,734 3,818 3,238 4,981
Change - -40.22% 68.22% 2.23% -15.19% 53.83%
P/E 137x 20.1x 13.3x 17.9x 15.2x 10.4x
PBR 1.45x 1.21x 1.13x 1.15x 1x 1.02x
PEG - 0x 0.3x -0.9x 1.63x 0.2x
Capitalization / Revenue 2.23x 1.37x 1.79x 0.79x 0.54x 0.58x
EV / Revenue 2.42x 1.01x 2.21x 0.92x 0.57x 0.85x
EV / EBITDA 48.9x 9.87x 12.8x 10.7x 7.34x 8.46x
EV / EBIT 51.6x 10.2x 13.1x 10.9x 7.43x 8.54x
EV / FCF 7.86x 2.58x -2.53x 13.8x 8.77x -3.64x
FCF Yield 12.7% 38.7% -39.6% 7.27% 11.4% -27.5%
Dividend per Share 2 1 1 1 1 1 1
Rate of return 1.1% 1.25% 1.25% 1.15% 1.23% 1.11%
EPS 2 0.665 3.99 6 4.859 5.312 8.686
Distribution rate 150% 25.1% 16.7% 20.6% 18.8% 11.5%
Net sales 1 1,533 2,195 1,686 4,136 5,669 5,842
EBITDA 1 76 225 292 356 441 589
EBIT 1 72 218 284 351 436 583
Net income 1 25 152 227 183 200 327
Net Debt 1 290 -791 722 540 188 1,593
Reference price 2 91.00 80.00 80.00 87.00 81.00 90.00
Nbr of stocks (in thousands) 37,622 37,637 37,656 37,674 37,653 37,643
Announcement Date 2/25/21 2/25/22 2/27/23 2/28/24 2/27/25 2/25/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.36M
15.55x3.74x - 2.27% 167B
19.68x5.6x11.98x2.12% 167B
17.65x7.7x - 1.42% 110B
22.9x11.95x20.5x4.26% 75.38B
14.45x5.44x - 1.81% 53.13B
12.23x1.89x5.78x1.2% 49.26B
5.11x5.29x3.8x3.58% 35.92B
14.84x5.37x16.73x1.77% 34.61B
Average 15.30x 5.87x 11.76x 2.3% 77.01B
Weighted average by Cap. 16.78x 5.87x 12.55x 2.25%

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. 3266 Stock
  4. Valuation Fund Creation Group Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!