Valuation Pilot Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:16:34 2026-07-01 EDT			5-day change	1st Jan Change
10.45 ^USD	-10.22%		0.00%	-4.91%

05-11	Pilot Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
05-11	Pilot Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	173,551	189,555	165,727	187,382	181,272	186,433	-	-
Change	-	9.22%	-12.57%	13.07%	-3.26%	2.85%	-	-
Enterprise Value (EV)	136,445	147,892	129,187	148,260	146,028	186,433	186,433	186,433
Change	-	8.39%	-12.65%	14.76%	-1.51%	27.67%	0%	0%
P/E	12.2x	12x	12.1x	12.5x	15.4x	13.6x	12.3x	11.2x
PBR	1.72x	1.63x	1.27x	1.34x	1.25x	1.22x	1.14x	1.06x
PEG	-	1.1x	-0.9x	1x	-0.8x	0.6x	1.2x	1.17x
Capitalization / Revenue	1.68x	1.68x	1.4x	1.49x	1.43x	1.37x	1.31x	1.25x
EV / Revenue	0x	0x	0x	0x	0x	1.37x	1.31x	1.25x
EV / EBITDA	-	-	-	0x	-	7.36x	6.78x	6.34x
EV / EBIT	0x	0x	0x	0x	0x	10.1x	9.23x	8.47x
EV / FCF	-	0x	-0x	0x	0x	23.1x	24.3x	28.5x
FCF Yield	-	4.04%	-0.67%	5.63%	4.94%	4.33%	4.11%	3.51%
Dividend per Share ²	20	30	33.33	39	40	44.17	53.17	65
Rate of return	1.36%	1.87%	2.38%	2.41%	2.46%	2.49%	3%	3.67%
EPS ²	120.6	133.3	115.4	129.5	105.7	130.2	144.1	157.8
Distribution rate	16.6%	22.5%	28.9%	30.1%	37.9%	33.9%	36.9%	41.2%
Net sales ¹	103,057	112,850	118,590	126,168	126,391	135,860	142,525	149,565
EBITDA ¹	-	-	-	22,895	-	25,330	27,485	29,405
EBIT ¹	19,325	21,244	19,003	17,805	16,649	18,495	20,200	22,020
Net income ¹	14,270	15,773	13,661	15,181	12,064	13,900	15,055	16,365
Net Debt	-37,106	-41,663	-36,540	-39,122	-35,244	-	-	-
Reference price ²	1,466.67	1,601.67	1,400.33	1,620.67	1,624.33	1,771.50	1,771.50	1,771.50
Nbr of stocks (in thousands)	118,330	118,348	118,348	115,620	111,598	105,240	-	-
Announcement Date	2/14/22	2/13/23	2/13/24	2/14/25	2/13/26	-	-	-

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.($)
SHANGHAI M&G STATIONERY INC.	13.86x	0.72x	8.9x	4.82%	2.9B
KOKUYO CO., LTD.	16.99x	0.61x	6.27x	2.98%	2.22B
DOMS INDUSTRIES LIMITED	59.41x	6x	34.4x	0.23%	1.42B
MITSUBISHI PENCIL CO., LTD.	15.82x	1.33x	6.95x	2.03%	909M
SHENZHEN COMIX GROUP CO., LTD.	32.08x	0.56x	27.18x	2.99%	856M
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A.	12.93x	1.01x	5.66x	2.78%	533M
Average	25.18x	1.70x	14.89x	2.64%	1.47B
Weighted average by Cap.	23.89x	1.61x	13.72x	3.03%