Valuation Pilot Corporation

Stocks

Delayed Japan Exchange 23:42:54 2026-10-05 EDT			5-day change	1st Jan Change
2,124.50 ^JPY	+0.78%		-0.12%	+30.79%

08-24	Pilot Corporation, H1 2026 Earnings Call, Aug 06, 2026
08-06	Pilot Corporation Announces Dividend for the Second Quarter Ended June 30, 2026, Payable on September 1, 2026; Revises Year End Dividend Guidance for the Fiscal Year Ended December 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	221,360	-	-
Change	-	9.22%	-12.57%	13.07%	-3.26%	22.12%	-	-
Enterprise Value (EV)	136,445	147,892	129,187	148,260	146,028	221,360	221,360	221,360
Change	-	8.39%	-12.65%	14.76%	-1.51%	51.59%	0%	0%
P/E	12.2x	12x	12.1x	12.5x	15.4x	14.5x	13.5x	12.5x
PBR	1.72x	1.63x	1.27x	1.34x	1.25x	1.47x	1.36x	1.25x
PEG	-	1.1x	-0.9x	1x	-0.8x	0.4x	1.77x	1.62x
Capitalization / Revenue	1.68x	1.68x	1.4x	1.49x	1.43x	1.6x	1.54x	1.48x
EV / Revenue	0x	0x	0x	0x	0x	1.6x	1.54x	1.48x
EV / EBITDA	-	-	-	0x	-	8.13x	7.64x	7.2x
EV / EBIT	0x	0x	0x	0x	0x	10.8x	10.2x	9.48x
EV / FCF	-	0x	-0x	0x	0x	21x	26.5x	30.2x
FCF Yield	-	4.04%	-0.67%	5.63%	4.94%	4.76%	3.77%	3.31%
Dividend per Share ²	20	30	33.33	39	40	47.5	56.5	65
Rate of return	1.36%	1.87%	2.38%	2.41%	2.46%	2.25%	2.68%	3.08%
EPS ²	120.6	133.3	115.4	129.5	105.7	145.5	156.6	168.7
Distribution rate	16.6%	22.5%	28.9%	30.1%	37.9%	32.6%	36.1%	38.5%
Net sales ¹	103,057	112,850	118,590	126,168	126,391	137,975	143,470	150,010
EBITDA ¹	-	-	-	22,895	-	27,240	28,970	30,740
EBIT ¹	19,325	21,244	19,003	17,805	16,649	20,405	21,685	23,355
Net income ¹	14,270	15,773	13,661	15,181	12,064	15,510	16,350	17,515
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	2,108.00	2,108.00	2,108.00
Nbr of stocks (in thousands)	118,330	118,348	118,348	115,620	111,598	105,010	-	-
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	14.44x	-	-	2.26%	1.4B
MSA SAFETY INCORPORATED	21.26x	3.79x	14.73x	1.19%	6.99B
BRADY CORPORATION	14.06x	1.74x	10.23x	1.18%	3.98B
HNI CORPORATION	18.36x	-	-	2.9%	3.38B
SHANGHAI M&G STATIONERY INC.	14.47x	0.9x	11.65x	4.7%	3.02B
SOCIÉTÉ BIC	13.72x	1.15x	5.83x	3.75%	2.96B
KOKUYO CO., LTD.	17.03x	0.59x	6.07x	2.97%	2.23B
NOHMI BOSAI LTD.	15.77x	-	-	3.06%	1.44B
MILLERKNOLL, INC.	12.1x	0.63x	6.16x	3.71%	1.39B
DOMS INDUSTRIES LIMITED	56.79x	4.6x	31.28x	0.18%	1.32B
Average	19.80x	1.91x	12.28x	2.59%	2.81B
Weighted average by Cap.	18.63x	2.18x	11.86x	2.41%