Valuation Furuya Metal Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 08/05/2026 pm IST			5-day change	1st Jan Change
8,500.00 ^JPY	+6.12%		+17.24%	+141.82%

16/04	Furuya Metal's Parent Boks Net Income of 23.9 Billion Yen in 2025	MT
06/02	Furuya Metal Co., Ltd. Revises Earnings Guidance for the Full Fiscal Year Ending June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	50,933	59,590	83,153	1,07,298	62,079	2,09,094	-	-
Change	-	17%	39.54%	29.04%	-42.14%	236.82%	-	-
Enterprise Value (EV) ¹	60,160	72,618	1,02,111	1,17,051	78,222	2,14,539	2,06,380	1,99,969
Change	-	20.71%	40.61%	14.63%	-33.17%	174.27%	-3.8%	-3.11%
P/E ratio	7.12x	6.52x	8.84x	13.6x	9.59x	18.7x	18.6x	18x
PBR	1.8x	1.63x	1.88x	1.78x	0.96x	2.93x	2.67x	2.44x
PEG	-	0.2x	3.16x	-0.5x	-0.5x	0.3x	38.37x	5.27x
Capitalization / Revenue	1.51x	1.31x	1.73x	2.26x	1.08x	2.34x	2.47x	2.47x
EV / Revenue	1.78x	1.6x	2.12x	2.46x	1.36x	2.4x	2.44x	2.36x
EV / EBITDA	-	5.25x	8.22x	10.6x	7.22x	11.9x	12.1x	11x
EV / EBIT	5.76x	5.56x	8.89x	11.9x	8.2x	12.7x	12.1x	11.5x
EV / FCF	-11.2x	-25.5x	-50.9x	115x	-19.5x	15.7x	18.1x	20.1x
FCF Yield	-8.93%	-3.93%	-1.97%	0.87%	-5.13%	6.36%	5.51%	4.98%
Dividend per Share ²	50	85	85	95.33	96	120	125.7	134.7
Rate of return	2.05%	2.99%	2.14%	2.18%	3.8%	1.41%	1.48%	1.58%
EPS ²	342.2	436.9	449.2	322.5	263.3	453.8	456	471.6
Distribution rate	14.6%	19.5%	18.9%	29.6%	36.5%	26.4%	27.6%	28.6%
Net sales ¹	33,840	45,321	48,115	47,527	57,379	89,239	84,674	84,799
EBITDA ¹	-	13,828	12,416	11,076	10,827	17,991	17,046	18,228
EBIT ¹	10,452	13,055	11,485	9,813	9,538	16,844	17,024	17,451
Net income ¹	6,889	9,142	9,406	7,410	6,468	11,171	11,226	11,609
Net Debt ¹	9,227	13,028	18,958	9,753	16,143	5,445	-2,714	-9,125
Reference price ²	2,436.67	2,846.67	3,970.00	4,370.00	2,526.00	8,500.00	8,500.00	8,500.00
Nbr of stocks (in thousands)	20,903	20,933	20,945	24,553	24,576	24,599	-	-
Announcement Date	06/08/21	08/08/22	08/08/23	07/08/24	07/08/25	-	-	-

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.($)
FURUYA METAL CO., LTD.	18.73x	2.4x	11.92x	1.41%	133.51Cr
IMPALA PLATINUM HOLDINGS LIMITED	8.14x	1.62x	4.39x	6.31%	1.47TCr
SIBANYE STILLWATER LIMITED	4.08x	-	-	9.34%	945.67Cr
SINO-PLATINUM METALS CO.,LTD	24.26x	-	-	-	258.47Cr
SIGMA LITHIUM CORPORATION	24.12x	6.66x	17.25x	-.--%	241.86Cr
VOX ROYALTY CORP.	85.16x	14.73x	17x	0.95%	41Cr
Average	27.42x	6.35x	12.64x	3.6%	515.11Cr
Weighted average by Cap.	10.98x	2.61x	6.85x	6.47%