|
Market Closed -
Japan Exchange
10:30:00 26/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,431.00 JPY | +0.12% |
|
+0.16% | +22.59% |
| 09-21 | Future Corporation(TSE:4722) dropped from S&P Global BMI Index | CI |
| 09-11 | Future Corp Says Tender Offer Concluded, Key West Network to Become Parent | MT |
Company Valuation: Future Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 155,110 | 145,855 | 156,350 | 164,138 | 175,844 | 215,714 | - | - |
| Change | - | -5.97% | 7.2% | 4.98% | 7.13% | 22.67% | - | - |
| Enterprise Value (EV) | 132,680 | 118,203 | 128,135 | 149,620 | 158,043 | 215,714 | 215,714 | 215,714 |
| Change | - | -10.91% | 8.4% | 16.77% | 5.63% | 36.49% | 0% | 0% |
| P/E | 24.4x | 15.8x | 17x | 15.9x | 15x | 17.3x | 13.9x | 13.4x |
| PBR | 3.71x | 3.25x | 3.04x | 2.96x | 2.8x | 3.04x | 2.65x | 2.34x |
| PEG | - | 0.4x | -88.67x | 1.3x | 1.1x | 2.71x | 0.6x | 3.07x |
| Capitalization / Revenue | 3.19x | 2.71x | 2.64x | 2.35x | 2.31x | 2.66x | 2.35x | 2.22x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.66x | 2.35x | 2.22x |
| EV / EBITDA | 0x | 0x | - | 0x | 0x | 10.6x | 8.68x | 8.32x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12.2x | 9.79x | 9.38x |
| EV / FCF | - | 0x | 0x | -0x | 0x | 23.9x | 17.1x | 15.8x |
| FCF Yield | - | 6.28% | 3.75% | -5.92% | 3.46% | 4.18% | 5.84% | 6.32% |
| Dividend per Share 2 | 25.5 | 37 | 40 | 42 | 46 | 48 | 58.5 | 61 |
| Rate of return | 1.45% | 2.25% | 2.27% | 2.27% | 2.32% | 1.97% | 2.41% | 2.51% |
| EPS 2 | 71.97 | 104.3 | 104.1 | 116.5 | 132.1 | 140.6 | 174.4 | 182 |
| Distribution rate | 35.4% | 35.5% | 38.4% | 36.1% | 34.8% | 34.2% | 33.6% | 33.5% |
| Net sales 1 | 48,698 | 53,738 | 59,324 | 69,878 | 75,993 | 81,221 | 91,880 | 96,980 |
| EBITDA 1 | 10,146 | 13,474 | - | 16,700 | 18,571 | 20,425 | 24,865 | 25,940 |
| EBIT 1 | 9,000 | 12,229 | 13,700 | 14,667 | 16,176 | 17,686 | 22,025 | 23,000 |
| Net income 1 | 6,369 | 9,236 | 9,221 | 10,322 | 11,712 | 12,468 | 15,465 | 16,140 |
| 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 | 2,431.00 | 2,431.00 | 2,431.00 |
| Nbr of stocks (in thousands) | 88,483 | 88,558 | 88,584 | 88,628 | 88,676 | 88,735 | - | - |
| Announcement Date | 08/02/22 | 07/02/23 | 06/02/24 | 04/02/25 | 05/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.28x | - | - | 1.98% | 1.37B | |
| 25.36x | 4.08x | 14.19x | 2.67% | 240B | |
| 23.79x | 4.98x | 12.21x | 0.7% | 205B | |
| 17.03x | 1.93x | 9.96x | 2.78% | 147B | |
| -561.92x | 39.94x | 164.06x | -.--% | 116B | |
| -128.1x | 17.78x | 97.77x | -.--% | 115B | |
| 16.5x | 2.98x | 11.48x | 4.88% | 96.43B | |
| 23.56x | 6.08x | 14.93x | 2.4% | 70.72B | |
| 25.06x | 2.08x | 13.2x | 1.24% | 49.53B | |
| 15.2x | 2.2x | 9.34x | 5.14% | 49.23B | |
| Average | -52.63x | 9.12x | 38.57x | 2.18% | 108.95B | |
| Weighted average by Cap. | -56.12x | 9.08x | 37.57x | 1.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4722 Stock
- Valuation Future Corporation
Select your edition
All financial news and data tailored to specific country editions
