Valuation The Pack Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-19 EDT			5-day change	1st Jan Change
1,487.00 ^JPY	-0.47%		+1.29%	+15.18%

09-03	Tranche Update on The Pack Corporation's Equity Buyback Plan announced on February 13, 2026.	CI
08-31	The Pack Corporation's Equity Buyback announced on February 13, 2026, has closed with 1,426,700 shares, representing 2.58% for ¥1,999.94 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	53,687	51,249	45,832	64,423	67,392	72,726
Change	-	-4.54%	-10.57%	40.57%	4.61%	7.91%
Enterprise Value (EV) ¹	31,384	24,251	17,228	40,035	43,808	47,127
Change	-	-22.73%	-28.96%	132.39%	9.42%	7.58%
P/E	22.5x	18.2x	11.3x	11.4x	10.7x	12.1x
PBR	0.9x	0.83x	0.7x	0.91x	0.9x	0.93x
PEG	-	1x	0.3x	0.3x	0.9x	-3.34x
Capitalization / Revenue	0.68x	0.64x	0.51x	0.66x	0.66x	0.71x
EV / Revenue	0.4x	0.3x	0.19x	0.41x	0.43x	0.46x
EV / EBITDA	6.12x	3.93x	2.16x	4.07x	4.2x	4.64x
EV / EBIT	9.58x	5.85x	2.88x	5.17x	5.47x	6.54x
EV / FCF	63x	10.6x	11.6x	-24.3x	37.5x	20.2x
FCF Yield	1.59%	9.43%	8.66%	-4.12%	2.66%	4.95%
Dividend per Share ²	20	16.67	21.67	30	39.33	41.33
Rate of return	2.12%	1.85%	2.7%	2.66%	3.3%	3.2%
EPS ²	41.95	49.51	71.13	98.95	111.1	107.1
Distribution rate	47.7%	33.7%	30.5%	30.3%	35.4%	38.6%
Net sales ¹	78,445	80,177	89,060	97,714	101,461	103,125
EBITDA ¹	5,126	6,174	7,965	9,826	10,426	10,162
EBIT ¹	3,276	4,145	5,973	7,744	8,010	7,208
Net income ¹	2,392	2,824	4,058	5,652	6,316	6,024
Net Debt ¹	-22,303	-26,998	-28,604	-24,388	-23,584	-25,599
Reference price ²	942.33	899.33	803.67	1,128.33	1,193.33	1,291.00
Nbr of stocks (in thousands)	56,972	56,985	57,028	57,096	56,474	56,333
Announcement Date	3/25/21	3/30/22	3/28/23	3/28/24	3/27/25	3/25/26

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.($)
THE PACK CORPORATION	-	-	-	-	518M
SMURFIT WESTROCK PLC	23.93x	1.08x	7.04x	4.45%	21.56B
PACKAGING CORPORATION OF AMERICA	24.24x	2.4x	11.56x	2.25%	20.9B
INTERNATIONAL PAPER COMPANY	28.72x	1.1x	8.48x	5.27%	18.03B
SIG GROUP AG	20.61x	2.35x	9.63x	1.8%	6.42B
SONOCO PRODUCTS COMPANY	12.74x	1.17x	6.78x	4.3%	4.92B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	17.82x	2.12x	12.67x	3.1%	4.71B
MONDI PLC	-45.41x	0.82x	8.41x	2.14%	4.45B
SCG PACKAGING	18.42x	1.32x	8.5x	2.61%	3.85B
HUHTAMÄKI OYJ	13.46x	1.01x	6.82x	4.25%	3.25B
Average	12.73x	1.49x	8.88x	3.35%	8.86B
Weighted average by Cap.	19.66x	1.55x	9.01x	3.62%