Valuation Forval Corporation

Stocks

Delayed Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
1,063.00 ^JPY	+1.53%		-1.12%	-9.92%

05-15	Forval Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
05-15	Forval Corporation Announces Dividend for the Year Ended March 31, 2026, Payable on June 19, 2026; Provides Dividend Guidance for the Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	22,378	22,969	30,518	33,835	37,427	28,883
Change	-	2.64%	32.87%	10.87%	10.62%	-22.83%
Enterprise Value (EV) ¹	15,367	15,423	21,850	26,445	28,744	18,808
Change	-	0.36%	41.67%	21.03%	8.69%	-34.57%
P/E	16.4x	12.5x	18.2x	16.8x	17.3x	19.5x
PBR	1.8x	1.71x	2.08x	2.09x	2.13x	1.53x
PEG	-	0.4x	-2.07x	0.9x	2.79x	-0.6x
Capitalization / Revenue	0.45x	0.45x	0.51x	0.53x	0.52x	0.4x
EV / Revenue	0.31x	0.3x	0.37x	0.42x	0.4x	0.26x
EV / EBITDA	4.97x	3.88x	5.55x	5.28x	4.92x	3.25x
EV / EBIT	6.41x	5.87x	8.94x	7.96x	7.68x	5.12x
EV / FCF	7.98x	7.92x	7.9x	37.6x	7.56x	6.36x
FCF Yield	12.5%	12.6%	12.7%	2.66%	13.2%	15.7%
Dividend per Share ²	26	26	27	28	30	31
Rate of return	2.97%	2.9%	2.27%	2.13%	2.09%	2.8%
EPS ²	53.31	71.68	65.39	78.2	83.04	56.61
Distribution rate	48.8%	36.3%	41.3%	35.8%	36.1%	54.8%
Net sales ¹	49,788	51,535	59,538	63,527	72,629	71,524
EBITDA ¹	3,092	3,980	3,934	5,007	5,847	5,791
EBIT ¹	2,399	2,626	2,443	3,324	3,741	3,670
Net income ¹	1,357	1,836	1,679	2,011	2,168	1,477
Net Debt ¹	-7,011	-7,546	-8,668	-7,390	-8,683	-10,075
Reference price ²	875.00	896.00	1,187.00	1,316.00	1,437.00	1,106.00
Nbr of stocks (in thousands)	25,575	25,635	25,710	25,710	26,045	26,115
Announcement Date	28/06/21	27/06/22	23/06/23	21/06/24	20/06/25	19/06/26

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.($)
FORVAL CORPORATION	-	-	-	-	173M
METTLER-TOLEDO INTERNATIONAL, INC.	37.02x	8.6x	27.26x	-.--%	34.44B
CANON INC.	12.45x	0.89x	6.11x	3.4%	24.8B
SHIMADZU CORPORATION	20.9x	1.95x	11.39x	1.6%	8.14B
BROTHER INDUSTRIES, LTD.	12.08x	0.99x	5.64x	2.46%	7.44B
RICOH COMPANY, LTD.	15.14x	0.5x	6.05x	2.37%	6.63B
CANON MARKETING JAPAN INC.	17.92x	-	-	2.34%	5.14B
TECAN GROUP AG	54.16x	3.46x	21.03x	1.18%	3.81B
MLOPTIC CORP.	212.84x	-	-	-	2.74B
ZHEJIANG LANTE OPTICS CO., LTD.	28.11x	7.61x	18.33x	0.98%	2.56B
Average	45.63x	3.43x	13.69x	1.79%	9.59B
Weighted average by Cap.	30.29x	4.30x	15.85x	1.62%