Valuation Pilot Corporation

Stocks

Delayed Japan Exchange 10:30:00 27/10/2026 +04			5-day change	1st Jan Change
2,176.00 ^JPY	-0.55%		-2.22%	+33.96%

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	228,501	-	-
Change	-	9.22%	-12.57%	13.07%	-3.26%	26.05%	-	-
Enterprise Value (EV)	136,445	147,892	129,187	148,260	146,028	228,501	228,501	228,501
Change	-	8.39%	-12.65%	14.76%	-1.51%	56.48%	0%	0%
P/E	12.2x	12x	12.1x	12.5x	15.4x	15x	13.9x	12.9x
PBR	1.72x	1.63x	1.27x	1.34x	1.25x	1.51x	1.4x	1.29x
PEG	-	1.1x	-0.9x	1x	-0.8x	0.4x	1.82x	1.67x
Capitalization / Revenue	1.68x	1.68x	1.4x	1.49x	1.43x	1.66x	1.59x	1.52x
EV / Revenue	0x	0x	0x	0x	0x	1.66x	1.59x	1.52x
EV / EBITDA	-	-	-	0x	-	8.39x	7.89x	7.43x
EV / EBIT	0x	0x	0x	0x	0x	11.2x	10.5x	9.78x
EV / FCF	-	0x	-0x	0x	0x	21.7x	27.4x	31.2x
FCF Yield	-	4.04%	-0.67%	5.63%	4.94%	4.61%	3.65%	3.21%
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%	2.18%	2.6%	2.99%
EPS ²	120.6	133.3	115.4	129.5	105.7	145.5	156.6	168.7
Distribution rate	16.6%	22.5%	28.9%	30.1%	37.9%	32.6%	36.1%	38.5%
Net sales ¹	103,057	112,850	118,590	126,168	126,391	137,975	143,470	150,010
EBITDA ¹	-	-	-	22,895	-	27,240	28,970	30,740
EBIT ¹	19,325	21,244	19,003	17,805	16,649	20,405	21,685	23,355
Net income ¹	14,270	15,773	13,661	15,181	12,064	15,510	16,350	17,515
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	2,176.00	2,176.00	2,176.00
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.($)
PILOT CORPORATION	15.04x	-	-	2.17%	1.46B
MSA SAFETY INCORPORATED	21.51x	3.83x	14.88x	1.18%	7.04B
BRADY CORPORATION	13.6x	1.69x	9.96x	1.22%	3.84B
HNI CORPORATION	18.71x	-	-	2.85%	3.44B
SOCIÉTÉ BIC	14.07x	1.18x	5.99x	3.67%	3B
SHANGHAI M&G STATIONERY INC.	14.16x	0.88x	11.43x	4.8%	2.97B
KOKUYO CO., LTD.	17.77x	0.64x	6.63x	2.88%	2.37B
NOHMI BOSAI LTD.	17.27x	-	-	2.8%	1.58B
MILLERKNOLL, INC.	12.59x	0.64x	6.31x	3.56%	1.45B
OKAMURA CORPORATION	9.61x	0.61x	5.97x	4.73%	1.34B
Average	15.43x	1.35x	8.74x	2.99%	2.85B
Weighted average by Cap.	16.66x	1.95x	10.35x	2.6%