Company Valuation: Futaba Corporation

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 18
Rate of return 2.88% 4.25% 2.69% 1.95% 1.87% 2.88%
EPS 2 -128 -62.9 -82.49 -43.71 -6.625 59.46
Distribution rate -21.9% -44.5% -17% -22.9% -151% 30.3%
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

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.03x2.51x11.3x2.69% 273B
26.93x3.12x17.02x1.97% 252B
30.59x3.94x18.2x1.59% 188B
39.09x5.74x24.69x0.97% 170B
38.5x5.15x23.31x1.09% 126B
94.86x12.24x67.55x0.33% 101B
44.19x7.17x28.85x0.1% 101B
31.86x5.16x17.98x1.43% 86.73B
33.65x7.02x21.89x0.56% 55.87B
Average 39.86x 5.78x 25.64x 1.19% 150.52B
Weighted average by Cap. 35.42x 4.91x 22.51x 1.5%

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. 6986 Stock
  4. FUBAF Stock
  5. Valuation Futaba Corporation