|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,585.00 JPY | +4.28% |
|
+9.08% | -20.07% |
| 04-28 | Future Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 02-25 | Future: director Tomohiko Taniguchi to become president on March 26 | RE |
Company Valuation: Future Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 155,110 | 145,855 | 156,350 | 164,138 | 175,844 | 134,787 | - | - |
| Change | - | -5.97% | 7.2% | 4.98% | 7.13% | -23.35% | - | - |
| Enterprise Value (EV) | 132,680 | 118,203 | 128,135 | 149,620 | 158,043 | 134,787 | 134,787 | 134,787 |
| Change | - | -10.91% | 8.4% | 16.77% | 5.63% | -14.71% | 0% | 0% |
| P/E | 24.4x | 15.8x | 17x | 15.9x | 15x | 11x | 9.1x | 8.55x |
| PBR | 3.71x | 3.25x | 3.04x | 2.96x | 2.8x | 1.9x | 1.67x | 1.48x |
| PEG | - | 0.4x | -88.67x | 1.3x | 1.1x | 2.17x | 0.4x | 1.33x |
| Capitalization / Revenue | 3.19x | 2.71x | 2.64x | 2.35x | 2.31x | 1.66x | 1.49x | 1.39x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.66x | 1.49x | 1.39x |
| EV / EBITDA | 0x | 0x | - | 0x | 0x | 6.81x | 5.83x | 5.57x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 7.62x | 6.34x | 5.96x |
| EV / FCF | - | 0x | 0x | -0x | 0x | 12.8x | 9.62x | 8.72x |
| FCF Yield | - | 6.28% | 3.75% | -5.92% | 3.46% | 7.81% | 10.4% | 11.5% |
| Dividend per Share 2 | 25.5 | 37 | 40 | 42 | 46 | 48 | 57 | 60.67 |
| Rate of return | 1.45% | 2.25% | 2.27% | 2.27% | 2.32% | 3.16% | 3.75% | 3.99% |
| EPS 2 | 71.97 | 104.3 | 104.1 | 116.5 | 132.1 | 138.8 | 167 | 177.7 |
| Distribution rate | 35.4% | 35.5% | 38.4% | 36.1% | 34.8% | 34.6% | 34.1% | 34.1% |
| Net sales 1 | 48,698 | 53,738 | 59,324 | 69,878 | 75,993 | 81,214 | 90,620 | 96,687 |
| EBITDA 1 | 10,146 | 13,474 | - | 16,700 | 18,571 | 19,800 | 23,100 | 24,200 |
| EBIT 1 | 9,000 | 12,229 | 13,700 | 14,667 | 16,176 | 17,691 | 21,250 | 22,633 |
| Net income 1 | 6,369 | 9,236 | 9,221 | 10,322 | 11,712 | 12,312 | 14,810 | 15,760 |
| Net Debt | -22,430 | -27,652 | -28,215 | -14,518 | -17,801 | - | - | - |
| Reference price 2 | 1,753.00 | 1,647.00 | 1,765.00 | 1,852.00 | 1,983.00 | 1,520.00 | 1,520.00 | 1,520.00 |
| Nbr of stocks (in thousands) | 88,483 | 88,558 | 88,584 | 88,628 | 88,676 | 88,676 | - | - |
| Announcement Date | 2/8/22 | 2/7/23 | 2/6/24 | 2/4/25 | 2/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.04x | - | - | 3.13% | 836M | |
| 24.52x | 8.41x | 14.91x | 1.11% | 23.52B | |
| 15.69x | 3.12x | 7.85x | 1.78% | 14.94B | |
| 20.51x | 0.59x | 5.68x | 1.74% | 9.53B | |
| 16.44x | 0.59x | 7.89x | 3.46% | 6.47B | |
| 12.39x | 1.06x | 5.88x | 1.64% | 3.89B | |
| 19.26x | 1.29x | 8.71x | 2.6% | 3.83B | |
| 47.48x | 2.71x | 33.63x | 0.88% | 2.12B | |
| 22.14x | 0.86x | 10.1x | 0.48% | 1.67B | |
| Average | 21.05x | 2.33x | 11.83x | 1.87% | 7.42B | |
| Weighted average by Cap. | 20.68x | 4.09x | 10.88x | 1.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4722 Stock
- Valuation Future Corporation
Select your edition
All financial news and data tailored to specific country editions
