Valuation Pilot Corporation OTC Markets

Stocks

Delayed OTC Markets 22:35:05 27/08/2026 +04			5-day change	1st Jan Change
12.02 ^USD	-4.23%		+9.11%	+9.40%

08-24	Pilot Corporation, H1 2026 Earnings Call, Aug 06, 2026
08-06	Pilot Corporation Announces Dividend for the Second Quarter Ended June 30, 2026, Payable on September 1, 2026; Revises Year End Dividend Guidance for the Fiscal Year Ended December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	173,551	189,555	165,727	187,382	181,272	224,143	-	-
Change	-	9.22%	-12.57%	13.07%	-3.26%	23.65%	-	-
Enterprise Value (EV)	136,445	147,892	129,187	148,260	146,028	224,143	224,143	224,143
Change	-	8.39%	-12.65%	14.76%	-1.51%	53.49%	0%	0%
P/E	12.2x	12x	12.1x	12.5x	15.4x	15.3x	13.5x	13x
PBR	1.72x	1.63x	1.27x	1.34x	1.25x	1.43x	1.3x	1.18x
PEG	-	1.1x	-0.9x	1x	-0.8x	0.5x	1x	3.11x
Capitalization / Revenue	1.68x	1.68x	1.4x	1.49x	1.43x	1.64x	1.59x	1.52x
EV / Revenue	0x	0x	0x	0x	0x	1.64x	1.59x	1.52x
EV / EBITDA	-	-	-	0x	-	8.35x	7.86x	7.59x
EV / EBIT	0x	0x	0x	0x	0x	11.2x	10.7x	10.2x
EV / FCF	-	0x	-0x	0x	0x	27.7x	29.3x	34.2x
FCF Yield	-	4.04%	-0.67%	5.63%	4.94%	3.6%	3.42%	2.92%
Dividend per Share ²	20	30	33.33	39	40	47.5	56.5	65
Rate of return	1.36%	1.87%	2.38%	2.41%	2.46%	2.23%	2.65%	3.05%
EPS ²	120.6	133.3	115.4	129.5	105.7	139.7	158.1	164.7
Distribution rate	16.6%	22.5%	28.9%	30.1%	37.9%	34%	35.7%	39.5%
Net sales ¹	103,057	112,850	118,590	126,168	126,391	137,000	141,000	147,000
EBITDA ¹	-	-	-	22,895	-	26,830	28,530	29,530
EBIT ¹	19,325	21,244	19,003	17,805	16,649	20,000	21,000	22,000
Net income ¹	14,270	15,773	13,661	15,181	12,064	15,700	16,600	17,300
Net Debt	-37,106	-41,663	-36,540	-39,122	-35,244	-	-	-
Reference price ²	1,466.67	1,601.67	1,400.33	1,620.67	1,624.33	2,134.50	2,134.50	2,134.50
Nbr of stocks (in thousands)	118,330	118,348	118,348	115,620	111,598	105,010	-	-
Announcement Date	14/02/22	13/02/23	13/02/24	14/02/25	13/02/26	-	-	-

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.($)
SHANGHAI M&G STATIONERY INC.	14.79x	0.81x	10.16x	4.61%	3.18B
KOKUYO CO., LTD.	18.45x	0.68x	7.08x	2.74%	2.43B
DOMS INDUSTRIES LIMITED	60.42x	4.9x	33.27x	0.17%	1.42B
PILOT CORPORATION	15.08x	-	-	2.25%	1.38B
MITSUBISHI PENCIL CO., LTD.	18.5x	1.45x	7.6x	1.73%	994M
SHENZHEN COMIX GROUP CO., LTD.	30.77x	0.55x	26.25x	3.12%	846M
F.I.L.A. - FABBRICA ITALIANA LAPIS ED AFFINI S.P.A.	7.47x	1.02x	5.52x	7.26%	608M
Average	23.64x	1.57x	14.98x	3.13%	1.55B
Weighted average by Cap.	22.80x	1.45x	13.71x	3.08%