Valuation Forval Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 am EDT			5-day change	1st Jan Change
977.00 ^JPY	-2.79%		-3.65%	-17.20%

May. 14	Forval Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
May. 14	Forval Corporation Announces Dividend for the Year Ended March 31, 2026, Payable on June 19, 2026; Provides Dividend Guidance for the Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	22,378	22,969	30,518	33,835	37,427	28,883
Change	-	2.64%	32.87%	10.87%	10.62%	-22.83%
Enterprise Value (EV) ¹	15,367	15,423	21,850	26,445	28,744	18,808
Change	-	0.36%	41.67%	21.03%	8.69%	-34.57%
P/E	16.4x	12.5x	18.2x	16.8x	17.3x	19.5x
PBR	1.8x	1.71x	2.08x	2.09x	2.13x	1.53x
PEG	-	0.4x	-2.07x	0.9x	2.79x	-0.6x
Capitalization / Revenue	0.45x	0.45x	0.51x	0.53x	0.52x	0.4x
EV / Revenue	0.31x	0.3x	0.37x	0.42x	0.4x	0.26x
EV / EBITDA	4.97x	3.88x	5.55x	5.28x	4.92x	3.25x
EV / EBIT	6.41x	5.87x	8.94x	7.96x	7.68x	5.12x
EV / FCF	7.98x	7.92x	7.9x	37.6x	7.56x	6.36x
FCF Yield	12.5%	12.6%	12.7%	2.66%	13.2%	15.7%
Dividend per Share ²	26	26	27	28	30	31
Rate of return	2.97%	2.9%	2.27%	2.13%	2.09%	2.8%
EPS ²	53.31	71.68	65.39	78.2	83.04	56.61
Distribution rate	48.8%	36.3%	41.3%	35.8%	36.1%	54.8%
Net sales ¹	49,788	51,535	59,538	63,527	72,629	71,524
EBITDA ¹	3,092	3,980	3,934	5,007	5,847	5,791
EBIT ¹	2,399	2,626	2,443	3,324	3,741	3,670
Net income ¹	1,357	1,836	1,679	2,011	2,168	1,477
Net Debt ¹	-7,011	-7,546	-8,668	-7,390	-8,683	-10,075
Reference price ²	875.00	896.00	1,187.00	1,316.00	1,437.00	1,106.00
Nbr of stocks (in thousands)	25,575	25,635	25,710	25,710	26,045	26,115
Announcement Date	6/28/21	6/27/22	6/23/23	6/21/24	6/20/25	6/19/26

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.($)
FORVAL CORPORATION	-	-	-	-	156M
CANON MARKETING JAPAN INC.	16.4x	0.87x	7.29x	2.48%	4.54B
TAKKT AG	-6.91x	0.35x	10.81x	8.64%	169M
Average	4.74x	0.61x	9.05x	5.56%	1.62B
Weighted average by Cap.	15.56x	0.85x	7.41x	2.7%