Valuation Future Corporation

Stocks

Delayed Japan Exchange 10:30:00 11/09/2026 +04			5-day change	1st Jan Change
2,420.00 ^JPY	-0.08%		-1.06%	+22.04%

07-29	Yasufumi Kanemaru proposed to acquire 59.70% stake in Future Corporation in a management buyout transaction for approximately ¥130 billion.	CI
07-29	Future Corporation Revises Year End Cash Dividend Guidance for Fiscal Year Ending December 31, 2026	CI

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	214,915	-	-
Change	-	-5.97%	7.2%	4.98%	7.13%	22.22%	-	-
Enterprise Value (EV)	132,680	118,203	128,135	149,620	158,043	214,915	214,915	214,915
Change	-	-10.91%	8.4%	16.77%	5.63%	35.98%	0%	0%
P/E	24.4x	15.8x	17x	15.9x	15x	17.4x	14.5x	13.6x
PBR	3.71x	3.25x	3.04x	2.96x	2.8x	3.03x	2.64x	2.34x
PEG	-	0.4x	-88.67x	1.3x	1.1x	3.44x	0.7x	2.12x
Capitalization / Revenue	3.19x	2.71x	2.64x	2.35x	2.31x	2.65x	2.37x	2.22x
EV / Revenue	0x	0x	0x	0x	0x	2.65x	2.37x	2.22x
EV / EBITDA	0x	0x	-	0x	0x	10.5x	8.64x	8.29x
EV / EBIT	0x	0x	0x	0x	0x	12.1x	10.1x	9.5x
EV / FCF	-	0x	0x	-0x	0x	23.8x	17.1x	15.8x
FCF Yield	-	6.28%	3.75%	-5.92%	3.46%	4.2%	5.86%	6.35%
Dividend per Share ²	25.5	37	40	42	46	48	57	60.67
Rate of return	1.45%	2.25%	2.27%	2.27%	2.32%	1.98%	2.35%	2.5%
EPS ²	71.97	104.3	104.1	116.5	132.1	138.8	167	177.7
Distribution rate	35.4%	35.5%	38.4%	36.1%	34.8%	34.6%	34.1%	34.1%
Net sales ¹	48,698	53,738	59,324	69,878	75,993	81,214	90,620	96,687
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	17,691	21,250	22,633
Net income ¹	6,369	9,236	9,221	10,322	11,712	12,312	14,810	15,760
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	2,422.00	2,422.00	2,422.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FUTURE CORPORATION	17.45x	-	-	1.98%	1.4B
VERISK ANALYTICS, INC.	24.44x	8.32x	14.76x	1.14%	22.89B
SS&C TECHNOLOGIES HOLDINGS, INC.	19.7x	3.68x	9.26x	1.4%	18.52B
SAMSUNG SDS CO., LTD.	24.48x	0.76x	7.53x	1.46%	13.05B
OTSUKA CORPORATION	19.78x	0.75x	9.98x	2.97%	8.59B
REPLY S.P.A.	14.77x	1.32x	7.31x	1.36%	4.76B
NS SOLUTIONS CORPORATION	21.39x	1.52x	10.09x	2.33%	4.55B
POSCO DX COMPANY LTD.	80.25x	3.1x	54.47x	0.59%	2.5B
CHINA TRANSINFO TECHNOLOGY CO., LTD	38.79x	0.98x	16.98x	0.54%	1.76B
SYSTEX CORPORATION	17.94x	-	-	-	1.61B
Average	27.90x	2.55x	16.30x	1.53%	7.96B
Weighted average by Cap.	23.91x	3.88x	12.27x	1.52%