|
Delayed
Japan Exchange
05:30:00 07/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 534.00 JPY | -0.19% |
|
-0.37% | -5.99% |
Company Valuation: Forval Telecom,Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,926 | 5,530 | 6,920 | 7,708 | 9,501 | 8,964 |
| Change | - | -6.68% | 25.14% | 11.38% | 23.26% | -5.64% |
| Enterprise Value (EV) | 6,791 | 6,218 | 7,201 | 6,815 | 8,325 | 8,964 |
| Change | - | -8.44% | 15.81% | -5.37% | 22.16% | 7.69% |
| P/E | 6.83x | 14.6x | 9.22x | 10.5x | 9.64x | 9.96x |
| PBR | 2.55x | 2.27x | 2.38x | 2.32x | 2.41x | - |
| PEG | - | -0.3x | 0.1x | -4.52x | 0.3x | -1.15x |
| Capitalization / Revenue | 0.27x | 0.22x | 0.3x | 0.3x | 0.4x | 0.34x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.34x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.5x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Dividend per Share 2 | 17 | 17 | 18 | 20 | 23 | 25 |
| Rate of return | 4.79% | 5.15% | 4.36% | 4.35% | 4.06% | 4.67% |
| EPS 2 | 52 | 22.6 | 44.78 | 43.74 | 58.82 | 53.71 |
| Distribution rate | 32.7% | 75.2% | 40.2% | 45.7% | 39.1% | 46.5% |
| Net sales 1 | 21,801 | 24,748 | 23,115 | 25,684 | 23,973 | 26,400 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 1,068 | 573 | 1,023 | 1,142 | 1,238 | 1,380 |
| Net income 1 | 868 | 378 | 750 | 732 | 985 | 900 |
| Net Debt | 865 | 688 | 281 | -893 | -1,176 | - |
| Reference price 2 | 355.00 | 330.00 | 413.00 | 460.00 | 567.00 | 535.00 |
| Nbr of stocks (in thousands) | 16,693 | 16,758 | 16,756 | 16,756 | 16,756 | 16,756 |
| Announcement Date | 13/05/22 | 12/05/23 | 13/05/24 | 13/05/25 | 15/05/26 | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.96x | - | - | 4.67% | 5.74Cr | |
| 11.32x | 1.33x | 4.22x | 6.97% | 22TCr | |
| 11.04x | 2.59x | 6.85x | 5.63% | 21TCr | |
| 13.81x | 2.21x | 5.68x | 3.97% | 16TCr | |
| 13.6x | 1.84x | 7.89x | 3.1% | 9.01TCr | |
| 12.17x | 0.92x | 3.46x | 6.36% | 8.2TCr | |
| 11.55x | 1.77x | 4.48x | 2.83% | 6.92TCr | |
| 15.42x | 2.69x | 8.42x | 5.03% | 5.83TCr | |
| 24.35x | 5.48x | 20.04x | 4.48% | 5.83TCr | |
| 15.51x | 2.74x | 6.13x | 4.47% | 5.02TCr | |
| Average | 13.87x | 2.40x | 7.46x | 4.75% | 9.99TCr | |
| Weighted average by Cap. | 13.16x | 2.17x | 6.55x | 5.15% |
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
- 9445 Stock
- Valuation Forval Telecom,Inc.
Select your edition
All financial news and data tailored to specific country editions
