|
Market Closed -
Japan Exchange
02:30:00 2026-10-20 EDT
|
5-day change | 1st Jan Change | ||
| 2,430.00 JPY | +0.08% |
|
+0.12% | +22.54% |
| 09-20 | Future Corporation(TSE:4722) dropped from S&P Global BMI Index | CI |
| 09-11 | Future Corp Says Tender Offer Concluded, Key West Network to Become Parent | MT |
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 | 215,448 | - | - |
| Change | - | -5.97% | 7.2% | 4.98% | 7.13% | 22.52% | - | - |
| Enterprise Value (EV) | 132,680 | 118,203 | 128,135 | 149,620 | 158,043 | 215,448 | 215,448 | 215,448 |
| Change | - | -10.91% | 8.4% | 16.77% | 5.63% | 36.32% | 0% | 0% |
| P/E | 24.4x | 15.8x | 17x | 15.9x | 15x | 17.5x | 14.5x | 13.7x |
| PBR | 3.71x | 3.25x | 3.04x | 2.96x | 2.8x | 3.04x | 2.65x | 2.34x |
| PEG | - | 0.4x | -88.67x | 1.3x | 1.1x | 3.46x | 0.7x | 2.13x |
| Capitalization / Revenue | 3.19x | 2.71x | 2.64x | 2.35x | 2.31x | 2.65x | 2.38x | 2.23x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.65x | 2.38x | 2.23x |
| EV / EBITDA | 0x | 0x | - | 0x | 0x | 10.5x | 8.66x | 8.31x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12.2x | 10.1x | 9.52x |
| EV / FCF | - | 0x | 0x | -0x | 0x | 23.9x | 17.1x | 15.8x |
| FCF Yield | - | 6.28% | 3.75% | -5.92% | 3.46% | 4.19% | 5.85% | 6.33% |
| 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% | 1.98% | 2.35% | 2.5% |
| 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 | 20,425 | 24,865 | 25,940 |
| 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 | 2,428.00 | 2,428.00 | 2,428.00 |
| Nbr of stocks (in thousands) | 88,483 | 88,558 | 88,584 | 88,628 | 88,676 | 88,735 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.49x | - | - | 1.98% | 1.36B | |
| 23.29x | 3.78x | 13.24x | 2.86% | 223B | |
| 23.2x | 4.87x | 11.94x | 0.71% | 200B | |
| 16.18x | 1.84x | 9.47x | 2.92% | 140B | |
| -124.14x | 17.22x | 94.68x | -.--% | 111B | |
| -513.36x | 36.45x | 149.74x | -.--% | 106B | |
| 16.05x | 2.89x | 11.16x | 5.02% | 93.91B | |
| 22.79x | 5.9x | 14.48x | 2.49% | 68.05B | |
| 14.79x | 2.15x | 9.15x | 5.27% | 48.3B | |
| 24.34x | 2.02x | 12.8x | 1.28% | 47.63B | |
| Average | -47.94x | 8.57x | 36.30x | 2.25% | 103.86B | |
| Weighted average by Cap. | -49.26x | 8.41x | 34.84x | 2.07% |
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
