Valuation Futaba Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:00:14 2025-10-20 EDT			5-day change	1st Jan Change
3.870 ^USD	-15.87%		-.--%	-

04-09	MAZIN Co., Ltd. announced that it has received funding from Futaba Corporation	CI
02-13	Futaba 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
Market Cap ¹	41,188	27,953	22,057	21,802	22,692	26,552
Change	-	-32.13%	-21.09%	-1.16%	4.08%	17.01%
Enterprise Value (EV) ¹	787.9	-5,302	-1,341	-4,829	-8,191	-9,333
Change	-	-772.94%	74.7%	-260.06%	-69.61%	-13.95%
P/E	-7.59x	-10.5x	-6.3x	-11.8x	-80.8x	10.5x
PBR	0.54x	0.37x	0.3x	0.28x	0.29x	0.32x
PEG	-	0.2x	-0.2x	0.3x	1x	-0x
Capitalization / Revenue	0.84x	0.52x	0.37x	0.39x	0.47x	0.62x
EV / Revenue	0.02x	-0.1x	-0.02x	-0.09x	-0.17x	-0.22x
EV / EBITDA	-0.35x	8.02x	1.2x	-37.4x	36.1x	7.33x
EV / EBIT	-0.22x	2.84x	0.56x	4.23x	6.33x	4.09x
EV / FCF	-0.9x	0.59x	0.18x	-3.17x	-1.7x	-7.85x
FCF Yield	-111%	170%	566%	-31.6%	-58.8%	-12.7%
Dividend per Share ²	28	28	14	10	10	-
Rate of return	2.88%	4.25%	2.69%	1.95%	1.87%	-
EPS ²	-128	-62.9	-82.49	-43.71	-6.625	59.46
Distribution rate	-21.9%	-44.5%	-17%	-22.9%	-151%	-
Net sales ¹	48,826	53,450	60,326	56,360	48,116	42,982
EBITDA ¹	-2,249	-661	-1,118	129	-227	-1,274
EBIT ¹	-3,517	-1,864	-2,386	-1,141	-1,293	-2,280
Net income ¹	-5,430	-2,668	-3,499	-1,854	-281	2,522
Net Debt ¹	-40,400	-33,255	-23,398	-26,631	-30,883	-35,885
Reference price ²	971.00	659.00	520.00	514.00	535.00	626.00
Nbr of stocks (in thousands)	42,418	42,417	42,417	42,416	42,416	42,415
Announcement Date	6/29/21	6/29/22	6/29/23	6/27/24	6/26/25	6/25/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.49x	2.36x	10.44x	2.91%	254B
SIEMENS AG	25.57x	2.98x	16.3x	2.08%	238B
SCHNEIDER ELECTRIC SE	28.45x	3.68x	17x	1.74%	170B
EATON CORPORATION PLC	34.07x	5.28x	22.49x	1.09%	154B
DELTA ELECTRONICS, INC.	46.91x	6.25x	27.05x	0.94%	153B
DELTA ELECTRONICS (THAILAND)	99.52x	13.77x	72.06x	0.3%	113B
VERTIV HOLDINGS CO.	50.47x	8.08x	32.85x	0.08%	113B
EMERSON ELECTRIC CO.	28.46x	4.69x	16.35x	1.59%	77.9B
AMETEK, INC.	32.76x	6.84x	21.31x	0.57%	54.39B
Average	40.41x	5.99x	26.21x	1.26%	147.48B
Weighted average by Cap.	36.72x	5.21x	23.59x	1.54%