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	2,32,197	-	-
Change	-	12.5%	-17%	2.36%	-16.53%	21.96%	-	-
Enterprise Value (EV) ¹	2,97,046	3,46,366	2,91,903	2,89,573	2,45,533	2,97,686	3,08,142	3,08,826
Change	-	16.6%	-15.72%	-0.8%	-15.21%	21.24%	3.51%	0.22%
P/E	21.3x	23.3x	19.2x	18.3x	12.8x	14.7x	13.5x	14.8x
PBR	1.81x	1.93x	1.54x	1.49x	1.16x	1.35x	1.28x	1.22x
PEG	-	8.16x	10.28x	2.4x	0.7x	2.42x	1.44x	-1.67x
Capitalization / Revenue	1.22x	1.27x	1x	0.97x	0.79x	0.91x	0.89x	0.91x
EV / Revenue	1.52x	1.64x	1.31x	1.23x	1.02x	1.17x	1.18x	1.21x
EV / EBITDA	10.1x	11.2x	9.27x	8.72x	6.78x	7.85x	7.6x	8.2x
EV / EBIT	18.7x	20.7x	17.8x	15.7x	11.4x	12.9x	12.3x	13.3x
EV / FCF	1,053x	-45x	15.8x	22.3x	18.3x	-28.2x	42.2x	-98x
FCF Yield	0.09%	-2.22%	6.33%	4.49%	5.45%	-3.54%	2.37%	-1.02%
Dividend per Share ²	47	47	57	61.5	73	76.67	81.8	82.75
Rate of return	1.61%	1.43%	2.07%	2.18%	3.1%	2.67%	2.85%	2.88%
EPS ²	137	140.9	143.5	154.5	183.9	195	213.3	194.4
Distribution rate	34.3%	33.4%	39.7%	39.8%	39.7%	39.3%	38.4%	42.6%
Net sales ¹	1,95,700	2,11,285	2,22,100	2,35,628	2,40,490	2,55,399	2,61,299	2,55,028
EBITDA ¹	29,520	30,883	31,481	33,222	36,208	37,900	40,533	37,654
EBIT ¹	15,884	16,703	16,429	18,471	21,614	23,075	25,150	23,191
Net income ¹	11,206	11,529	11,724	12,486	14,869	15,775	16,210	15,850
Net Debt ¹	58,420	77,905	69,077	61,493	55,149	65,488	75,945	76,629
Reference price ²	2,916.00	3,280.00	2,757.00	2,821.00	2,354.00	2,871.00	2,871.00	2,871.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMCOR PLC	14.54x	1.39x	8.48x	5.8%	2.09TCr
APTARGROUP, INC.	23.89x	2.13x	10.24x	1.53%	810.09Cr
JINFU TECHNOLOGY CO., LTD.	73.03x	-	-	-	257.6Cr
FP CORPORATION	14.72x	1.17x	7.85x	2.67%	148.79Cr
SCIENTEX	9.55x	1.5x	7.88x	3.67%	139.69Cr
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.18x	-	-	-	138.04Cr
MYERS INDUSTRIES, INC.	23.39x	-	-	-	119.66Cr
Average	24.19x	1.54x	8.61x	3.42%	528.51Cr
Weighted average by Cap.	20.60x	1.57x	8.87x	4.47%