|
Delayed
Japan Exchange
21:14:09 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 11,630.00 JPY | +2.29% |
|
-9.42% | +142.54% |
| 08-06 | Pillar Corporation Announces Reorganization | CI |
| 08-06 | Pillar Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027 | CI |
Company Valuation: PILLAR Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 72,823 | 87,753 | 148,710 | 77,580 | 160,030 | 259,932 | - | - |
| Change | - | 20.5% | 69.46% | -47.83% | 106.28% | 62.43% | - | - |
| Enterprise Value (EV) 1 | 52,008 | 66,645 | 146,077 | 67,522 | 136,024 | 229,461 | 231,389 | 230,101 |
| Change | - | 28.14% | 119.19% | -53.78% | 101.45% | 68.69% | 0.84% | -0.56% |
| P/E | 8.79x | 8.47x | 13.8x | 9.34x | 18x | 15.7x | 13.2x | 12.1x |
| PBR | 1.38x | 1.47x | 2.13x | 1.05x | 2.02x | 3.03x | 2.67x | 2.35x |
| PEG | - | 0.3x | 3.12x | -0.4x | 1.98x | 0.2x | 0.7x | 1.25x |
| Capitalization / Revenue | 1.79x | 1.8x | 2.54x | 1.34x | 2.69x | 3.02x | 2.65x | 2.44x |
| EV / Revenue | 1.28x | 1.37x | 2.49x | 1.16x | 2.29x | 2.67x | 2.36x | 2.16x |
| EV / EBITDA | - | - | 8.67x | 4.6x | 8.77x | 8.2x | 6.47x | 5.76x |
| EV / EBIT | 4.57x | 4.81x | 10.3x | 5.96x | 11.2x | 9.7x | 8.21x | 7.45x |
| EV / FCF | - | 22.8x | -13.8x | 6.48x | 18.6x | 94.9x | 19.7x | 13.1x |
| FCF Yield | - | 4.38% | -7.23% | 15.4% | 5.38% | 1.05% | 5.07% | 7.63% |
| Dividend per Share 2 | 106 | 133 | 159 | 125 | 130 | 271.3 | 323 | 355.1 |
| Rate of return | 3.44% | 3.55% | 2.49% | 3.76% | 1.86% | 2.39% | 2.84% | 3.12% |
| EPS 2 | 350.5 | 443 | 462.6 | 355.8 | 388.2 | 725.7 | 859.2 | 942.4 |
| Distribution rate | 30.2% | 30% | 34.4% | 35.1% | 33.5% | 37.4% | 37.6% | 37.7% |
| Net sales 1 | 40,670 | 48,702 | 58,605 | 57,988 | 59,479 | 86,067 | 98,033 | 106,533 |
| EBITDA 1 | - | - | 16,858 | 14,673 | 15,511 | 27,976 | 35,749 | 39,967 |
| EBIT 1 | 11,392 | 13,842 | 14,206 | 11,335 | 12,107 | 23,667 | 28,167 | 30,867 |
| Net income 1 | 8,285 | 10,428 | 10,780 | 8,299 | 8,941 | 16,600 | 19,633 | 21,500 |
| Net Debt 1 | -20,815 | -21,108 | -2,633 | -10,058 | -24,006 | -30,471 | -28,543 | -29,831 |
| Reference price 2 | 3,080.00 | 3,750.00 | 6,380.00 | 3,325.00 | 7,000.00 | 11,370.00 | 11,370.00 | 11,370.00 |
| Nbr of stocks (in thousands) | 23,644 | 23,401 | 23,309 | 23,332 | 22,861 | 22,861 | - | - |
| Announcement Date | 5/12/22 | 5/12/23 | 5/13/24 | 5/14/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.55x | 3.03x | 9.32x | 2.13% | 1.83B | |
| 30.89x | 5.48x | 20.01x | 0.84% | 121B | |
| 34.65x | 5.47x | 20.75x | 1.55% | 97.11B | |
| 41.9x | 8.49x | 24.85x | -.--% | 60.88B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.67B | |
| 40.81x | 6.35x | 27.99x | 1.92% | 59.66B | |
| 28.3x | 5.24x | 18.36x | 2.12% | 36.71B | |
| 31.04x | 4.1x | 15.49x | 0.11% | 30.24B | |
| 20.82x | 1.78x | 12.83x | 2.26% | 30.29B | |
| 20.72x | 3.58x | 11.46x | 1.47% | 28.59B | |
| Average | 29.53x | 4.68x | 18.00x | 1.31% | 52.86B | |
| Weighted average by Cap. | 32.35x | 5.24x | 20.19x | 1.15% |
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
- 6490 Stock
- Valuation PILLAR Corporation
Select your edition
All financial news and data tailored to specific country editions
