Valuation F-Tech Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 12/08/2026 +04			5-day change	1st Jan Change
727.00 ^JPY	-0.27%		+5.52%	-9.24%

08-06	F-Tech Inc. Provides Dividend Guidance for the Full Year Ending March 31, 2027	CI
08-06	F-Tech Inc. Provides Dividend Guidance for the Second Quarter-End of Full Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	13,956	10,130	12,251	14,167	10,082	12,778
Change	-	-27.41%	20.94%	15.64%	-28.83%	26.74%
Enterprise Value (EV) ¹	59,853	73,154	80,912	78,202	68,463	63,098
Change	-	22.22%	10.61%	-3.35%	-12.45%	-7.84%
P/E	-12x	48.5x	7.06x	8.42x	-1.46x	2.7x
PBR	0.35x	0.22x	0.24x	0.25x	0.2x	0.22x
PEG	-	-0x	0x	-2.94x	0x	-0x
Capitalization / Revenue	0.08x	0.05x	0.05x	0.05x	0.03x	0.04x
EV / Revenue	0.33x	0.38x	0.31x	0.26x	0.23x	0.22x
EV / EBITDA	4.57x	6.24x	5.34x	4.28x	3.36x	2.98x
EV / EBIT	19.5x	63.9x	39.7x	21.1x	12.5x	7.51x
EV / FCF	79.2x	-4.65x	553x	8.91x	7.12x	6.5x
FCF Yield	1.26%	-21.5%	0.18%	11.2%	14%	15.4%
Dividend per Share ²	8	10	20	20	20	24
Rate of return	1.07%	1.83%	3.03%	2.62%	3.68%	3.49%
EPS ²	-62.58	11.25	93.28	90.61	-373	254.5
Distribution rate	-12.8%	88.9%	21.4%	22.1%	-5.36%	9.43%
Net sales ¹	183,647	191,892	261,156	298,759	300,831	291,866
EBITDA ¹	13,100	11,720	15,147	18,263	20,397	21,190
EBIT ¹	3,073	1,144	2,040	3,709	5,482	8,406
Net income ¹	-1,165	209	1,734	1,683	-6,925	4,726
Net Debt ¹	45,897	63,024	68,661	64,035	58,381	50,320
Reference price ²	751.00	545.00	659.00	763.00	543.00	688.00
Nbr of stocks (in thousands)	18,583	18,587	18,591	18,568	18,568	18,573
Announcement Date	24/06/21	23/06/22	22/06/23	20/06/24	19/06/25	24/06/26

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.($)
F-TECH INC.	-	-	-	-	85.01M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.1x	1.3x	9.96x	1.92%	42.33B
WEICHAI POWER CO., LTD.	18.35x	0.83x	6.16x	3.17%	39.73B
HYUNDAI MOBIS CO.,LTD	10.53x	0.65x	8.24x	1.41%	31.28B
DENSO CORPORATION	12.51x	0.58x	5.07x	3.79%	30.51B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.39x	2.6x	9.08x	4.16%	20.9B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.34x	1.23x	13.07x	0.59%	18.65B
MAGNA INTERNATIONAL INC.	10.99x	0.52x	5.12x	2.81%	18.63B
CONTINENTAL AG	13.15x	1.34x	6.8x	4.12%	15.89B
BORGWARNER INC.	14.98x	1.08x	7.22x	0.94%	14.19B
Average	16.15x	1.13x	7.86x	2.55%	23.22B
Weighted average by Cap.	16.20x	1.08x	7.83x	2.57%