Valuation Future Corporation

Stocks

Delayed Japan Exchange Other stock markets 09:08:45 26/06/2026 am IST			5-day change	1st Jan Change
1,493.00 ^JPY	+2.75%		+1.50%	-24.71%

28/04	Future Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
25/02	Future: director Tomohiko Taniguchi to become president on March 26	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,55,110	1,45,855	1,56,350	1,64,138	1,75,844	1,28,846	-	-
Change	-	-5.97%	7.2%	4.98%	7.13%	-26.73%	-	-
Enterprise Value (EV)	1,32,680	1,18,203	1,28,135	1,49,620	1,58,043	1,28,846	1,28,846	1,28,846
Change	-	-10.91%	8.4%	16.77%	5.63%	-18.47%	0%	0%
P/E	24.4x	15.8x	17x	15.9x	15x	10.5x	8.7x	8.18x
PBR	3.71x	3.25x	3.04x	2.96x	2.8x	1.81x	1.6x	1.42x
PEG	-	0.4x	-88.67x	1.3x	1.1x	2.07x	0.4x	1.27x
Capitalization / Revenue	3.19x	2.71x	2.64x	2.35x	2.31x	1.59x	1.42x	1.33x
EV / Revenue	0x	0x	0x	0x	0x	1.59x	1.42x	1.33x
EV / EBITDA	0x	0x	-	0x	0x	6.51x	5.58x	5.32x
EV / EBIT	0x	0x	0x	0x	0x	7.28x	6.06x	5.69x
EV / FCF	-	0x	0x	-0x	0x	12.2x	9.19x	8.33x
FCF Yield	-	6.28%	3.75%	-5.92%	3.46%	8.17%	10.9%	12%
Dividend per Share ²	25.5	37	40	42	46	48	57	60.67
Rate of return	1.45%	2.25%	2.27%	2.27%	2.32%	3.3%	3.92%	4.18%
EPS ²	71.97	104.3	104.1	116.5	132.1	138.8	167	177.7
Distribution rate	35.4%	35.5%	38.4%	36.1%	34.8%	34.6%	34.1%	34.1%
Net sales ¹	48,698	53,738	59,324	69,878	75,993	81,214	90,620	96,687
EBITDA ¹	10,146	13,474	-	16,700	18,571	19,800	23,100	24,200
EBIT ¹	9,000	12,229	13,700	14,667	16,176	17,691	21,250	22,633
Net income ¹	6,369	9,236	9,221	10,322	11,712	12,312	14,810	15,760
Net Debt	-22,430	-27,652	-28,215	-14,518	-17,801	-	-	-
Reference price ²	1,753.00	1,647.00	1,765.00	1,852.00	1,983.00	1,453.00	1,453.00	1,453.00
Nbr of stocks (in thousands)	88,483	88,558	88,584	88,628	88,676	88,676	-	-
Announcement Date	08/02/22	07/02/23	06/02/24	04/02/25	05/02/26	-	-	-

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.($)
FUTURE CORPORATION	10.33x	-	-	3.35%	79Cr
VERISK ANALYTICS, INC.	24.57x	8.43x	14.96x	1.11%	2.36TCr
SS&C TECHNOLOGIES HOLDINGS, INC.	16.69x	3.26x	8.21x	1.68%	1.59TCr
SAMSUNG SDS CO., LTD.	20.34x	0.59x	5.63x	1.75%	952.17Cr
OTSUKA CORPORATION	16.23x	0.58x	7.76x	3.5%	641.92Cr
REPLY S.P.A.	12.37x	1.06x	5.86x	1.64%	386.59Cr
NS SOLUTIONS CORPORATION	18.3x	1.22x	8.21x	2.74%	365.35Cr
POSCO DX COMPANY LTD.	48.9x	2.8x	34.73x	0.85%	219.58Cr
CHINA TRANSINFO TECHNOLOGY CO., LTD	23.35x	0.93x	10.93x	0.46%	175.37Cr
Average	21.23x	2.36x	12.04x	1.9%	751.95Cr
Weighted average by Cap.	20.89x	4.13x	10.99x	1.68%