Valuation Paltac Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
6,637.00 ^JPY	+0.02%		+0.08%	+37.58%

05-12	MediPal Holdings Corporation proposed to acquire remaining 47.60% stake in Paltac Corporation from State Street Bank & Trust Company 505103, JP Morgan Chase Bank 385632, State Street Bank & Trust Company 505001 Obayashi Group, BNYM AS Agt CLTS 10 Percent, BBH For Fidelity Low-Priced STOCK Fund and NORTHERN TRUST CO. RE FIDELITY FUNDS for approximately ¥190 billion.	CI
05-12	Japanese Shares Rise as US, Japan Reaffirm FX Coordination	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	380,548	285,954	315,492	258,616	245,409	402,558	-	-
Change	-	-24.86%	10.33%	-18.03%	-5.11%	64.04%	-	-
Enterprise Value (EV) ¹	343,488	245,599	269,743	197,622	175,493	209,736	308,094	295,292
Change	-	-28.5%	9.83%	-26.74%	-11.2%	19.51%	-3.82%	-4.16%
P/E Ratio	19.7x	14.7x	16.4x	12.5x	10.9x	13.4x	17.4x	17.3x
PBR	1.62x	1.17x	1.21x	0.93x	0.85x	0.97x	1.36x	1.25x
PEG	-	7.03x	-12.69x	1.73x	0.9x	-6.57x	2.23x	26.4x
Capitalization / Revenue	0.37x	0.27x	0.29x	0.22x	0.21x	0.24x	0.32x	0.31x
EV / Revenue	0.33x	0.23x	0.24x	0.17x	0.15x	0.17x	0.24x	0.22x
EV / EBITDA	11x	7.82x	8.93x	5.86x	5.09x	6.4x	8.35x	7.89x
EV / EBIT	13.5x	9.47x	11x	7.27x	6.27x	7.94x	10.1x	9.69x
EV / FCF	14.8x	20.9x	41.2x	9.42x	8.67x	9.28x	16x	14.8x
FCF Yield	6.78%	4.8%	2.43%	10.6%	11.5%	10.8%	6.24%	6.75%
Dividend per Share ²	72	78	82	94	105	120	126.5	133.3
Rate of return	1.2%	1.71%	1.63%	2.28%	2.64%	2.49%	1.91%	2.01%
EPS ²	304	310.3	306.3	328.4	366.5	359	381.5	384
Distribution rate	23.7%	25.1%	26.8%	28.6%	28.7%	33.4%	33.2%	34.7%
Net sales ¹	1,033,275	1,045,735	1,104,152	1,151,966	1,188,097	1,237,846	1,270,588	1,314,506
EBITDA ¹	31,137	31,407	30,222	33,725	34,503	32,794	36,917	37,426
EBIT ¹	25,487	25,921	24,472	27,172	28,008	26,430	30,367	30,467
Net income ¹	19,317	19,639	19,251	20,638	22,864	22,031	23,532	23,534
Net Debt ¹	-37,060	-40,355	-45,749	-60,994	-69,916	-83,282	-94,464	-107,266
Reference price ²	5,990.00	4,550.00	5,020.00	4,115.00	3,979.00	6,636.00	6,636.00	6,636.00
Nbr of stocks (in thousands)	63,531	62,847	62,847	62,847	61,676	60,663	-	-
Announcement Date	5/12/21	5/11/22	5/11/23	5/13/24	5/12/25	5/11/26	-	-

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.($)
PALTAC CORPORATION	18.75x	0.26x	9.15x	1.81%	2.51B
PROCTER & GAMBLE COMPANY	21.94x	4.24x	15.52x	2.87%	345B
UNILEVER PLC	16.63x	2.57x	11.36x	3.76%	126B
COLGATE-PALMOLIVE COMPANY	24.15x	3.64x	15.33x	2.38%	71.53B
HINDUSTAN UNILEVER LIMITED	44.5x	7.12x	30.93x	2.14%	52.51B
KENVUE INC.	18.96x	2.69x	11.16x	4.69%	34.69B
ESTEE LAUDER	85.95x	2.55x	15.53x	1.6%	31.85B
ESSITY AB	14.73x	1.49x	8.36x	3.5%	18.73B
BEIERSDORF	16.19x	1.13x	6.74x	1.45%	17.7B
KAO CORPORATION	20.3x	1.45x	9.25x	2.57%	17.11B
Average	28.21x	2.72x	13.33x	2.68%	71.76B
Weighted average by Cap.	25.20x	3.72x	15.11x	2.93%