Valuation Pilot Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 29/09/2026 pm IST			5-day change	1st Jan Change
2,127.00 ^JPY	-0.12%		+0.57%	+30.95%

24/08	Pilot Corporation, H1 2026 Earnings Call, Aug 06, 2026
06/08	Pilot Corporation Announces Dividend for the Second Quarter Ended June 30, 2026, Payable on September 1, 2026; Revises Year End Dividend Guidance for the Fiscal Year Ended December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,73,551	1,89,555	1,65,727	1,87,382	1,81,272	2,23,355	-	-
Change	-	9.22%	-12.57%	13.07%	-3.26%	23.22%	-	-
Enterprise Value (EV)	1,36,445	1,47,892	1,29,187	1,48,260	1,46,028	2,23,355	2,23,355	2,23,355
Change	-	8.39%	-12.65%	14.76%	-1.51%	52.95%	0%	0%
P/E	12.2x	12x	12.1x	12.5x	15.4x	14.6x	13.6x	12.6x
PBR	1.72x	1.63x	1.27x	1.34x	1.25x	1.48x	1.37x	1.26x
PEG	-	1.1x	-0.9x	1x	-0.8x	0.4x	1.78x	1.63x
Capitalization / Revenue	1.68x	1.68x	1.4x	1.49x	1.43x	1.62x	1.56x	1.49x
EV / Revenue	0x	0x	0x	0x	0x	1.62x	1.56x	1.49x
EV / EBITDA	-	-	-	0x	-	8.2x	7.71x	7.27x
EV / EBIT	0x	0x	0x	0x	0x	10.9x	10.3x	9.56x
EV / FCF	-	0x	-0x	0x	0x	21.2x	26.7x	30.5x
FCF Yield	-	4.04%	-0.67%	5.63%	4.94%	4.72%	3.74%	3.28%
Dividend per Share ²	20	30	33.33	39	40	47.5	56.5	65
Rate of return	1.36%	1.87%	2.38%	2.41%	2.46%	2.23%	2.66%	3.06%
EPS ²	120.6	133.3	115.4	129.5	105.7	145.5	156.6	168.7
Distribution rate	16.6%	22.5%	28.9%	30.1%	37.9%	32.6%	36.1%	38.5%
Net sales ¹	1,03,057	1,12,850	1,18,590	1,26,168	1,26,391	1,37,975	1,43,470	1,50,010
EBITDA ¹	-	-	-	22,895	-	27,240	28,970	30,740
EBIT ¹	19,325	21,244	19,003	17,805	16,649	20,405	21,685	23,355
Net income ¹	14,270	15,773	13,661	15,181	12,064	15,510	16,350	17,515
Net Debt	-37,106	-41,663	-36,540	-39,122	-35,244	-	-	-
Reference price ²	1,466.67	1,601.67	1,400.33	1,620.67	1,624.33	2,127.00	2,127.00	2,127.00
Nbr of stocks (in thousands)	1,18,330	1,18,348	1,18,348	1,15,620	1,11,598	1,05,010	-	-
Announcement Date	14/02/22	13/02/23	13/02/24	14/02/25	13/02/26	-	-	-

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.($)
PILOT CORPORATION	14.64x	-	-	2.23%	142.07Cr
SHANGHAI M&G STATIONERY INC.	14.42x	0.88x	11.28x	4.82%	293.6Cr
KOKUYO CO., LTD.	17.82x	0.65x	6.72x	2.84%	238.23Cr
DOMS INDUSTRIES LIMITED	55.41x	4.49x	30.52x	0.18%	129.39Cr
MITSUBISHI PENCIL CO., LTD.	19.64x	1.54x	8x	1.69%	107.39Cr
SHENZHEN COMIX GROUP CO., LTD.	32.66x	0.58x	27.99x	2.94%	91Cr
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A.	7.72x	1.04x	5.85x	6.9%	61Cr
Average	23.19x	1.53x	15.06x	3.09%	151.94Cr
Weighted average by Cap.	21.90x	1.39x	13.72x	3.11%