Valuation FP Corporation OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

31/07	FP Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
21/05	Fp Corporation Announces Approves Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 8, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,38,626	2,68,461	2,22,826	2,28,080	1,90,384	2,20,389	-	-
Change	-	12.5%	-17%	2.36%	-16.53%	15.76%	-	-
Enterprise Value (EV) ¹	2,97,046	3,46,366	2,91,903	2,89,573	2,45,533	2,79,128	2,89,234	2,79,068
Change	-	16.6%	-15.72%	-0.8%	-15.21%	13.68%	3.62%	-3.51%
P/E	21.3x	23.3x	19.2x	18.3x	12.8x	14.3x	13.4x	14.3x
PBR	1.81x	1.93x	1.54x	1.49x	1.16x	1.27x	1.22x	1.17x
PEG	-	8.16x	10.28x	2.4x	0.7x	3.66x	2.07x	-2.3x
Capitalization / Revenue	1.22x	1.27x	1x	0.97x	0.79x	0.85x	0.85x	0.87x
EV / Revenue	1.52x	1.64x	1.31x	1.23x	1.02x	1.08x	1.11x	1.1x
EV / EBITDA	10.1x	11.2x	9.27x	8.72x	6.78x	7.29x	7.37x	7.52x
EV / EBIT	18.7x	20.7x	17.8x	15.7x	11.4x	12.3x	12x	12.4x
EV / FCF	1,053x	-45x	15.8x	22.3x	18.3x	-23.3x	40x	17.7x
FCF Yield	0.09%	-2.22%	6.33%	4.49%	5.45%	-4.3%	2.5%	5.66%
Dividend per Share ²	47	47	57	61.5	73	76.75	80.8	81.5
Rate of return	1.61%	1.43%	2.07%	2.18%	3.1%	2.82%	2.97%	2.99%
EPS ²	137	140.9	143.5	154.5	183.9	191	203.4	190.7
Distribution rate	34.3%	33.4%	39.7%	39.8%	39.7%	40.2%	39.7%	42.7%
Net sales ¹	1,95,700	2,11,285	2,22,100	2,35,628	2,40,490	2,59,250	2,59,599	2,53,278
EBITDA ¹	29,520	30,883	31,481	33,222	36,208	38,300	39,267	37,087
EBIT ¹	15,884	16,703	16,429	18,471	21,614	22,767	24,025	22,566
Net income ¹	11,206	11,529	11,724	12,486	14,869	15,450	15,570	15,425
Net Debt ¹	58,420	77,905	69,077	61,493	55,149	58,738	68,845	58,679
Reference price ²	2,916.00	3,280.00	2,757.00	2,821.00	2,354.00	2,725.00	2,725.00	2,725.00
Nbr of stocks (in thousands)	81,833	81,848	80,822	80,851	80,877	80,877	-	-
Announcement Date	28/04/22	28/04/23	30/04/24	30/04/25	30/04/26	-	-	-

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.($)
AMCOR PLC	15.45x	1.41x	8.64x	5.65%	2.13TCr
APTARGROUP, INC.	24.77x	2.2x	10.6x	1.47%	839.91Cr
SCIENTEX	9.78x	-	-	3.63%	140.54Cr
FP CORPORATION	14.99x	1.12x	7.69x	2.62%	138.5Cr
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.07x	-	-	-	135.83Cr
MYERS INDUSTRIES, INC.	24.26x	-	-	-	124.14Cr
Average	16.55x	1.58x	8.98x	3.34%	584.21Cr
Weighted average by Cap.	17.54x	1.61x	9.13x	4.35%