Valuation Paltac Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 07/08/2026 +04			5-day change	1st Jan Change
6,630.00 ^JPY	+0.15%		0.00%	+37.44%

08-10	Paltac to Delist Following Parent Company's Cash-Out Demand	MT
08-07	Paltac Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	380,548	285,954	315,492	258,616	245,409	401,983	-	-
Change	-	-24.86%	10.33%	-18.03%	-5.11%	63.8%	-	-
Enterprise Value (EV) ¹	343,488	245,599	269,743	197,622	175,493	209,736	307,519	294,717
Change	-	-28.5%	9.83%	-26.74%	-11.2%	19.51%	-3.83%	-4.16%
P/E	19.7x	14.7x	16.4x	12.5x	10.9x	13.4x	17.4x	17.5x
PBR	1.62x	1.17x	1.21x	0.93x	0.85x	0.97x	1.36x	1.22x
PEG	-	7.03x	-12.69x	1.73x	0.9x	-6.57x	2.23x	-24.73x
Capitalization / Revenue	0.37x	0.27x	0.29x	0.22x	0.21x	0.24x	0.32x	0.31x
EV / Revenue	0.33x	0.23x	0.24x	0.17x	0.15x	0.17x	0.24x	0.22x
EV / EBITDA	11x	7.82x	8.93x	5.86x	5.09x	6.4x	8.33x	8.01x
EV / EBIT	13.5x	9.47x	11x	7.27x	6.27x	7.94x	10.1x	9.84x
EV / FCF	14.8x	20.9x	41.2x	9.42x	8.67x	9.28x	16x	14.8x
FCF Yield	6.78%	4.8%	2.43%	10.6%	11.5%	10.8%	6.26%	6.76%
Dividend per Share ²	72	78	82	94	105	120	125	135
Rate of return	1.2%	1.71%	1.63%	2.28%	2.64%	2.49%	1.89%	2.04%
EPS ²	304	310.3	306.3	328.4	366.5	359	381.5	378.8
Distribution rate	23.7%	25.1%	26.8%	28.6%	28.7%	33.4%	32.8%	35.6%
Net sales ¹	1,033,275	1,045,735	1,104,152	1,151,966	1,188,097	1,237,846	1,270,588	1,315,500
EBITDA ¹	31,137	31,407	30,222	33,725	34,503	32,794	36,917	36,800
EBIT ¹	25,487	25,921	24,472	27,172	28,008	26,430	30,367	29,950
Net income ¹	19,317	19,639	19,251	20,638	22,864	22,031	23,532	23,138
Net Debt ¹	-37,060	-40,355	-45,749	-60,994	-69,916	-83,282	-94,464	-107,266
Reference price ²	5,990.00	4,550.00	5,020.00	4,115.00	3,979.00	6,630.00	6,630.00	6,630.00
Nbr of stocks (in thousands)	63,531	62,847	62,847	62,847	61,676	60,631	-	-
Announcement Date	12/05/21	11/05/22	11/05/23	13/05/24	12/05/25	11/05/26	-	-

¹JPY in Million²

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.($)
PALTAC CORPORATION	18.74x	0.26x	9.13x	1.81%	2.53B
PROCTER & GAMBLE COMPANY	21.03x	4.06x	14.8x	3.05%	336B
UNILEVER PLC	17.92x	2.7x	11.91x	3.56%	134B
COLGATE-PALMOLIVE COMPANY	25.01x	3.74x	15.72x	2.31%	73.3B
HINDUSTAN UNILEVER LIMITED	43.08x	6.94x	30.12x	2.14%	51.04B
KENVUE INC.	20.19x	2.82x	11.79x	4.41%	36.88B
ESTEE LAUDER	83.27x	2.46x	14.82x	1.63%	31.15B
KAO CORPORATION	23.08x	1.7x	10.84x	2.21%	20.09B
ESSITY AB	16.06x	1.54x	8.83x	3.29%	19.82B
BEIERSDORF	20.65x	1.33x	8.63x	1.28%	19.77B
Average	28.90x	2.76x	13.66x	2.57%	72.45B
Weighted average by Cap.	24.95x	3.63x	14.83x	2.95%