Valuation Future Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-11 am EDT			5-day change	1st Jan Change
2,420.00 ^JPY	-0.08%		-1.06%	+22.04%

Sep. 11	Future Corp Says Tender Offer Concluded, Key West Network to Become Parent	MT
Sep. 09	Yasufumi Kanemaru completed the acquisition of 48.75% stake in Future Corporation in a management buyout transaction for approximately ¥110 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	155,110	145,855	156,350	164,138	175,844	214,738	-	-
Change	-	-5.97%	7.2%	4.98%	7.13%	22.12%	-	-
Enterprise Value (EV)	132,680	118,203	128,135	149,620	158,043	214,738	214,738	214,738
Change	-	-10.91%	8.4%	16.77%	5.63%	35.87%	0%	0%
P/E	24.4x	15.8x	17x	15.9x	15x	17.4x	14.5x	13.6x
PBR	3.71x	3.25x	3.04x	2.96x	2.8x	3.03x	2.64x	2.33x
PEG	-	0.4x	-88.67x	1.3x	1.1x	3.44x	0.7x	2.12x
Capitalization / Revenue	3.19x	2.71x	2.64x	2.35x	2.31x	2.64x	2.37x	2.22x
EV / Revenue	0x	0x	0x	0x	0x	2.64x	2.37x	2.22x
EV / EBITDA	0x	0x	-	0x	0x	10.5x	8.64x	8.28x
EV / EBIT	0x	0x	0x	0x	0x	12.1x	10.1x	9.49x
EV / FCF	-	0x	0x	-0x	0x	23.8x	17x	15.7x
FCF Yield	-	6.28%	3.75%	-5.92%	3.46%	4.2%	5.87%	6.35%
Dividend per Share ²	25.5	37	40	42	46	48	57	60.67
Rate of return	1.45%	2.25%	2.27%	2.27%	2.32%	1.98%	2.36%	2.51%
EPS ²	71.97	104.3	104.1	116.5	132.1	138.8	167	177.7
Distribution rate	35.4%	35.5%	38.4%	36.1%	34.8%	34.6%	34.1%	34.1%
Net sales ¹	48,698	53,738	59,324	69,878	75,993	81,214	90,620	96,687
EBITDA ¹	10,146	13,474	-	16,700	18,571	20,425	24,865	25,940
EBIT ¹	9,000	12,229	13,700	14,667	16,176	17,691	21,250	22,633
Net income ¹	6,369	9,236	9,221	10,322	11,712	12,312	14,810	15,760
Net Debt	-22,430	-27,652	-28,215	-14,518	-17,801	-	-	-
Reference price ²	1,753.00	1,647.00	1,765.00	1,852.00	1,983.00	2,420.00	2,420.00	2,420.00
Nbr of stocks (in thousands)	88,483	88,558	88,584	88,628	88,676	88,735	-	-
Announcement Date	2/8/22	2/7/23	2/6/24	2/4/25	2/5/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FUTURE CORPORATION	17.44x	-	-	1.98%	1.4B
VERISK ANALYTICS, INC.	24.49x	8.33x	14.78x	1.13%	22.93B
SS&C TECHNOLOGIES HOLDINGS, INC.	20.04x	3.73x	9.38x	1.38%	18.83B
SAMSUNG SDS CO., LTD.	24x	0.73x	7.29x	1.49%	12.84B
OTSUKA CORPORATION	19.9x	0.76x	10.13x	2.95%	8.71B
REPLY S.P.A.	15.02x	1.34x	7.45x	1.34%	4.83B
NS SOLUTIONS CORPORATION	21.32x	1.46x	9.74x	2.34%	4.54B
POSCO DX COMPANY LTD.	80.25x	3.1x	54.47x	0.59%	2.51B
CHINA TRANSINFO TECHNOLOGY CO., LTD	23.41x	0.85x	9.62x	0.55%	1.74B
Average	27.32x	2.54x	15.36x	1.53%	8.7B
Weighted average by Cap.	23.70x	3.90x	12.10x	1.52%