Company Valuation: PCA Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 20,397 28,365 30,739 25,839 34,697 35,171
Change - 39.07% 8.37% -15.94% 34.28% 1.37%
Enterprise Value (EV) 1 9,411 16,316 14,649 7,418 13,663 13,333
Change - 73.38% -10.22% -49.36% 84.2% -2.41%
P/E Ratio 11.2x 17x 13x 29.4x 21.6x 20.3x
PBR 1.51x 1.79x 1.8x 1.47x 1.84x 1.83x
PEG - -2.06x 0.3x -0.5x 0.3x 2.54x
Capitalization / Revenue 1.43x 2.13x 2.3x 1.99x 2.31x 2.17x
EV / Revenue 0.66x 1.23x 1.09x 0.57x 0.91x 0.82x
EV / EBITDA 3.1x 6.6x 5.2x 5.09x 5.41x 4.62x
EV / EBIT 3.38x 7.05x 5.52x 5.75x 5.92x 5.06x
EV / FCF 3.55x 14.3x 3.65x 3.43x 4.63x 4.42x
FCF Yield 28.2% 7.01% 27.4% 29.2% 21.6% 22.6%
Dividend per Share 2 11.33 11.33 13 17 81 87
Rate of return 1.11% 0.8% 0.85% 1.32% 4.68% 4.96%
EPS 2 90.97 83.48 118 43.92 80.08 86.48
Distribution rate 12.5% 13.6% 11% 38.7% 101% 101%
Net sales 1 14,266 13,308 13,382 12,981 15,018 16,237
EBITDA 1 3,039 2,474 2,818 1,458 2,524 2,883
EBIT 1 2,782 2,314 2,656 1,289 2,309 2,637
Net income 1 1,816 1,668 2,367 883 1,611 1,741
Net Debt 1 -10,986 -12,049 -16,090 -18,421 -21,034 -21,838
Reference price 2 1,021.67 1,418.33 1,537.00 1,292.00 1,732.00 1,754.00
Nbr of stocks (in thousands) 19,964 19,999 19,999 19,999 20,033 20,052
Announcement Date 6/22/20 6/21/21 6/23/22 6/22/23 6/21/24 6/19/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 161M
31.68x9.42x17.46x1.06% 530B
19.87x3.86x11.79x1.92% 190B
51.35x6.07x16.71x-.--% 105B
35.29x3.34x12.03x0.19% 44.38B
5.55x100.89x1183.86x-.--% 43.59B
31.08x12.15x19.8x-.--% 27.35B
27.92x1.65x15.09x-.--% 14.39B
22.45x3.22x10.84x - 11.75B
69.44x6.64x28.45x-.--% 10.2B
Average 32.74x 16.36x 146.23x 0.4% 97.63B
Weighted average by Cap. 30.72x 11.65x 68.18x 0.97%

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. 9629 Stock
  4. Valuation PCA Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!