Company Valuation: PCA Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 28,365 30,739 25,839 34,697 35,171 32,584
Change - 8.37% -15.94% 34.28% 1.37% -7.35%
Enterprise Value (EV) 1 16,316 14,649 7,418 13,663 13,333 11,567
Change - -10.22% -49.36% 84.2% -2.41% -13.24%
P/E 17x 13x 29.4x 21.6x 20.3x 13.9x
PBR 1.79x 1.8x 1.47x 1.84x 1.83x 1.71x
PEG - 0.3x -0.5x 0.3x 2.54x 0.4x
Capitalization / Revenue 2.13x 2.3x 1.99x 2.31x 2.17x 1.88x
EV / Revenue 1.23x 1.09x 0.57x 0.91x 0.82x 0.67x
EV / EBITDA 6.6x 5.2x 5.09x 5.41x 4.62x 4.19x
EV / EBIT 7.05x 5.52x 5.75x 5.92x 5.06x 4.7x
EV / FCF 14.3x 3.65x 3.43x 4.63x 4.42x 7.31x
FCF Yield 7.01% 27.4% 29.2% 21.6% 22.6% 13.7%
Dividend per Share 2 11.33 13 17 81 87 95
Rate of return 0.8% 0.85% 1.32% 4.68% 4.96% 5.85%
EPS 2 83.48 118 43.92 80.08 86.48 116.9
Distribution rate 13.6% 11% 38.7% 101% 101% 81.2%
Net sales 1 13,308 13,382 12,981 15,018 16,237 17,306
EBITDA 1 2,474 2,818 1,458 2,524 2,883 2,761
EBIT 1 2,314 2,656 1,289 2,309 2,637 2,463
Net income 1 1,668 2,367 883 1,611 1,741 2,355
Net Debt 1 -12,049 -16,090 -18,421 -21,034 -21,838 -21,017
Reference price 2 1,418.33 1,537.00 1,292.00 1,732.00 1,754.00 1,625.00
Nbr of stocks (in thousands) 19,999 19,999 19,999 20,033 20,052 20,052
Announcement Date 21/06/21 23/06/22 22/06/23 21/06/24 19/06/25 23/06/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 20Cr
22.79x6.18x11.04x1.4% 42TCr
25.7x5.15x16.25x1.48% 24TCr
88.5x8.61x23.05x-.--% 14TCr
-4.95x100.35x1336.86x-.--% 4.73TCr
37.73x3.54x13.02x0.18% 4.67TCr
29.29x11.43x18.7x-.--% 2.37TCr
35.59x2.36x21.48x-.--% 1.97TCr
110.64x10.62x45.28x-.--% 1.6TCr
-213.01x3.77x12.62x - 1.38TCr
Average 14.70x 16.89x 166.48x 0.38% 9.71TCr
Weighted average by Cap. 30.97x 10.83x 79.79x 1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 9629 Stock
  4. Valuation PCA Corporation