Valuation Furuya Metal Co., Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-11 am EDT			5-day change	1st Jan Change
8,170.00 ^JPY	+1.36%		-10.91%	+132.43%

May. 13	Furuya Metal Co., Ltd. Revises Consolidated Earnings Forecasts for the Fiscal Year Ending June 30, 2026	CI
May. 13	Furuya Metal Co., Ltd. Revises Dividend Guidance for Year-End Period of the Fiscal Year Ending June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	50,933	59,590	83,153	107,298	62,079	200,976	-	-
Change	-	17%	39.54%	29.04%	-42.14%	223.74%	-	-
Enterprise Value (EV) ¹	60,160	72,618	102,111	117,051	78,222	202,939	192,712	183,190
Change	-	20.71%	40.61%	14.63%	-33.17%	159.44%	-5.04%	-4.94%
P/E Ratio	7.12x	6.52x	8.84x	13.6x	9.59x	12.8x	12.2x	12x
PBR	1.8x	1.63x	1.88x	1.78x	0.96x	2.68x	2.37x	2.11x
PEG	-	0.2x	3.16x	-0.5x	-0.5x	0x	2.39x	5.83x
Capitalization / Revenue	1.51x	1.31x	1.73x	2.26x	1.08x	2.06x	2.12x	2.15x
EV / Revenue	1.78x	1.6x	2.12x	2.46x	1.36x	2.08x	2.04x	1.96x
EV / EBITDA	-	5.25x	8.22x	10.6x	7.22x	8.44x	8.86x	7.82x
EV / EBIT	5.76x	5.56x	8.89x	11.9x	8.2x	8.68x	7.86x	7.35x
EV / FCF	-11.2x	-25.5x	-50.9x	115x	-19.5x	11.6x	13.9x	13.6x
FCF Yield	-8.93%	-3.93%	-1.97%	0.87%	-5.13%	8.65%	7.18%	7.38%
Dividend per Share ²	50	85	85	95.33	96	143.3	148.3	158.3
Rate of return	2.05%	2.99%	2.14%	2.18%	3.8%	1.75%	1.82%	1.94%
EPS ²	342.2	436.9	449.2	322.5	263.3	637	669.6	683.4
Distribution rate	14.6%	19.5%	18.9%	29.6%	36.5%	22.5%	22.2%	23.2%
Net sales ¹	33,840	45,321	48,115	47,527	57,379	97,687	94,666	93,511
EBITDA ¹	-	13,828	12,416	11,076	10,827	24,056	21,747	23,419
EBIT ¹	10,452	13,055	11,485	9,813	9,538	23,387	24,524	24,912
Net income ¹	6,889	9,142	9,406	7,410	6,468	15,681	16,481	16,821
Net Debt ¹	9,227	13,028	18,958	9,753	16,143	1,963	-8,264	-17,787
Reference price ²	2,436.67	2,846.67	3,970.00	4,370.00	2,526.00	8,170.00	8,170.00	8,170.00
Nbr of stocks (in thousands)	20,903	20,933	20,945	24,553	24,576	24,599	-	-
Announcement Date	8/6/21	8/8/22	8/8/23	8/7/24	8/7/25	-	-	-

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.($)
FURUYA METAL CO., LTD.	12.65x	2.05x	8.32x	1.78%	1.24B
IMPALA PLATINUM HOLDINGS LIMITED	5.38x	1x	2.74x	9.65%	9.77B
SIBANYE STILLWATER LIMITED	3.02x	0.64x	1.49x	12.8%	6.61B
SINO-PLATINUM METALS CO.,LTD	25.94x	-	-	-	2.77B
VOX ROYALTY CORP.	11.42x	-	-	1.28%	323M
Average	11.68x	1.23x	4.19x	6.38%	4.14B
Weighted average by Cap.	7.91x	0.94x	2.66x	10.12%