Company Valuation: PCA Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 28,365 30,739 25,839 34,697 35,171 32,584
Change - 8.37% -15.94% 34.28% 1.37% -7.35%
Enterprise Value (EV) 1 16,316 14,649 7,418 13,663 13,333 11,567
Change - -10.22% -49.36% 84.2% -2.41% -13.24%
P/E 17x 13x 29.4x 21.6x 20.3x 13.9x
PBR 1.79x 1.8x 1.47x 1.84x 1.83x 1.71x
PEG - 0.3x -0.5x 0.3x 2.54x 0.4x
Capitalization / Revenue 2.13x 2.3x 1.99x 2.31x 2.17x 1.88x
EV / Revenue 1.23x 1.09x 0.57x 0.91x 0.82x 0.67x
EV / EBITDA 6.6x 5.2x 5.09x 5.41x 4.62x 4.19x
EV / EBIT 7.05x 5.52x 5.75x 5.92x 5.06x 4.7x
EV / FCF 14.3x 3.65x 3.43x 4.63x 4.42x 7.31x
FCF Yield 7.01% 27.4% 29.2% 21.6% 22.6% 13.7%
Dividend per Share 2 11.33 13 17 81 87 95
Rate of return 0.8% 0.85% 1.32% 4.68% 4.96% 5.85%
EPS 2 83.48 118 43.92 80.08 86.48 116.9
Distribution rate 13.6% 11% 38.7% 101% 101% 81.2%
Net sales 1 13,308 13,382 12,981 15,018 16,237 17,306
EBITDA 1 2,474 2,818 1,458 2,524 2,883 2,761
EBIT 1 2,314 2,656 1,289 2,309 2,637 2,463
Net income 1 1,668 2,367 883 1,611 1,741 2,355
Net Debt 1 -12,049 -16,090 -18,421 -21,034 -21,838 -21,017
Reference price 2 1,418.33 1,537.00 1,292.00 1,732.00 1,754.00 1,625.00
Nbr of stocks (in thousands) 19,999 19,999 19,999 20,033 20,052 20,052
Announcement Date 21/06/21 23/06/22 22/06/23 21/06/24 19/06/25 23/06/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 180M
20.18x5.68x10.15x1.58% 374B
22.38x4.47x13.99x1.7% 209B
72x6.99x18.7x-.--% 115B
35.92x3.42x12.37x0.19% 45.36B
-11.15x85.83x712.21x-.--% 35.87B
29.46x11.49x18.75x-.--% 24.25B
36.32x2.25x20.53x-.--% 18.71B
25.06x3.6x12.11x - 13.19B
86.86x8.26x35.41x-.--% 12.65B
Average 35.23x 14.66x 94.91x 0.43% 84.87B
Weighted average by Cap. 28.95x 8.92x 42.94x 1.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 9629 Stock
  4. Valuation PCA Corporation