Valuation Pilot Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-15 EDT			5-day change	1st Jan Change
4,930.00 ^JPY	-0.22%		+1.00%	+1.17%

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	173,331	-	-
Change	-	9.22%	-12.57%	13.07%	-3.26%	-4.38%	-	-
Enterprise Value (EV)	136,445	147,892	129,187	148,260	146,028	173,331	173,331	173,331
Change	-	8.39%	-12.65%	14.76%	-1.51%	18.7%	0%	0%
P/E Ratio	12.2x	12x	12.1x	12.5x	15.4x	12.7x	11.5x	10.5x
PBR	1.72x	1.63x	1.27x	1.34x	1.25x	1.14x	1.06x	0.99x
PEG	-	1.1x	-0.9x	1x	-0.8x	0.6x	1.1x	1.07x
Capitalization / Revenue	1.68x	1.68x	1.4x	1.49x	1.43x	1.28x	1.23x	1.17x
EV / Revenue	0x	0x	0x	0x	0x	1.28x	1.23x	1.17x
EV / EBITDA	-	-	-	0x	-	6.98x	6.48x	6.18x
EV / EBIT	0x	0x	0x	0x	0x	9.42x	8.63x	7.93x
EV / FCF	-	0x	-0x	0x	0x	22x	21.2x	27.2x
FCF Yield	-	4.04%	-0.67%	5.63%	4.94%	4.55%	4.72%	3.68%
Dividend per Share ²	60	90	100	117	120	137.5	167.5	205
Rate of return	1.36%	1.87%	2.38%	2.41%	2.46%	2.78%	3.39%	4.15%
EPS ²	361.8	399.9	346.3	388.5	317	388.2	430.6	472.7
Distribution rate	16.6%	22.5%	28.9%	30.1%	37.9%	35.4%	38.9%	43.4%
Net sales ¹	103,057	112,850	118,590	126,168	126,391	134,990	141,280	148,250
EBITDA ¹	-	-	-	22,895	-	24,830	26,730	28,030
EBIT ¹	19,325	21,244	19,003	17,805	16,649	18,410	20,080	21,870
Net income ¹	14,270	15,773	13,661	15,181	12,064	13,820	14,960	16,260
Net Debt	-37,106	-41,663	-36,540	-39,122	-35,244	-	-	-
Reference price ²	4,400.00	4,805.00	4,201.00	4,862.00	4,873.00	4,941.00	4,941.00	4,941.00
Nbr of stocks (in thousands)	39,443	39,449	39,449	38,540	37,199	35,080	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PILOT CORPORATION	12.73x	-	-	2.78%	1.08B
SHANGHAI M&G STATIONERY INC.	14.52x	0.75x	9.41x	4.64%	3.07B
KOKUYO CO., LTD.	16.81x	0.59x	6.04x	3.03%	2.2B
DOMS INDUSTRIES LIMITED	59x	5.95x	34.15x	0.23%	1.46B
MITSUBISHI PENCIL CO., LTD.	17.45x	-	-	2.11%	881M
SHENZHEN COMIX GROUP CO., LTD.	28.34x	0.51x	24.53x	3.38%	774M
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A.	11.86x	1.03x	5.78x	2.9%	540M
Average	22.96x	1.77x	15.98x	2.73%	1.43B
Weighted average by Cap.	22.51x	1.65x	14.19x	3.03%