Valuation Fuji Media Holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2025-06-20 am EDT			5-day change	1st Jan Change
2,975.00 ^JPY	-0.70%		+1.35%	+71.82%

Jun. 20	Tokai Tokyo Downgrades Fuji Media Holdings to Neutral from Outperform, Price Target is 2,860 Yen	MT
Jun. 19	Nippon Active Value Fund, Dalton Investments Raise Joint Stake In Fuji Media Holdings Inc To 7.51% From 7.19%, Filing Shows	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	249,313	301,421	260,885	265,750	428,441	617,182	-	-
Change	-	20.9%	-13.45%	1.86%	61.22%	44.05%	-	-
Enterprise Value (EV) ¹	318,839	381,961	333,138	319,163	532,256	682,059	770,282	738,312
Change	-	19.8%	-12.78%	-4.2%	66.77%	28.14%	-0.83%	-4.15%
P/E ratio	6.04x	30.6x	10.5x	5.67x	11.7x	-26.7x	41.6x	14.2x
PBR	0.34x	0.39x	0.33x	0.32x	0.5x	0.65x	0.74x	0.72x
PEG	-	-0.4x	0x	0.1x	-0.6x	0x	-1.7x	0x
Capitalization / Revenue	0.39x	0.58x	0.5x	0.5x	0.76x	0.96x	1.08x	1x
EV / Revenue	0.5x	0.73x	0.63x	0.6x	0.94x	1.24x	1.35x	1.2x
EV / EBITDA	7.48x	11.4x	6.53x	6.56x	10.3x	18.1x	36.3x	12.8x
EV / EBIT	12.1x	23.5x	9.99x	10.2x	15.9x	37.3x	498x	19.4x
EV / FCF	-18.7x	-141x	47.1x	11x	-8.5x	-74.4x	25.8x	16.3x
FCF Yield	-5.35%	-0.71%	2.12%	9.09%	-11.8%	-1.34%	3.88%	6.12%
Dividend per Share ²	44	36	38	50	48	50	50	64
Rate of return	4.09%	2.66%	3.24%	4.18%	2.42%	1.96%	1.68%	2.15%
EPS ²	178.4	44.31	111.9	210.7	169.3	-95.74	71.54	210.1
Distribution rate	24.7%	81.2%	34%	23.7%	28.4%	-52.2%	69.9%	30.5%
Net sales ¹	631,482	519,941	525,087	535,641	566,443	550,761	572,325	615,351
EBITDA ¹	42,646	33,495	51,020	48,687	51,487	37,682	21,207	57,779
EBIT ¹	26,341	16,274	33,338	31,401	33,519	18,293	1,548	38,027
Net income ¹	41,307	10,112	24,879	46,855	37,082	-20,134	14,656	42,503
Net Debt ¹	69,526	80,540	72,253	53,413	103,815	152,606	153,100	121,130
Reference price ²	1,077.00	1,355.00	1,173.00	1,195.00	1,984.00	2,975.00	2,975.00	2,975.00
Nbr of stocks (in thousands)	231,488	222,451	222,408	222,385	215,948	207,456	-	-
Announcement Date	5/13/20	5/13/21	5/12/22	5/11/23	5/9/24	5/16/25	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FUJI MEDIA HOLDINGS, INC.	31.31x	1.36x	20.3x	1.69%	4.23B
WALT DISNEY COMPANY (THE)	22.14x	2.6x	12.49x	0.82%	211B
FORMULA ONE GROUP	71.13x	6.7x	30.69x	-.--%	25.53B
PARAMOUNT GLOBAL	11.59x	0.72x	7.31x	1.6%	8.76B
TBS HOLDINGS,INC.	17.1x	1.66x	17.96x	1.42%	5.15B
ITV PLC	13.97x	0.98x	6.07x	5.79%	4.16B
CANAL+ SA	19.34x	0.5x	3.7x	1.33%	2.99B
Average	26.65x	2.07x	14.08x	1.81%	37.47B
Weighted average by Cap.	26.44x	2.85x	14.12x	0.87%