Valuation Future Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 am EDT			5-day change	1st Jan Change
2,210.00 ^JPY	+1.24%		+2.79%	+11.45%

Apr. 28	Future Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
Feb. 25	Future: director Tomohiko Taniguchi to become president on March 26	RE

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	195,974	-	-
Change	-	-5.97%	7.2%	4.98%	7.13%	11.45%	-	-
Enterprise Value (EV)	132,680	118,203	128,135	149,620	158,043	195,974	195,974	195,974
Change	-	-10.91%	8.4%	16.77%	5.63%	24%	0%	0%
P/E	24.4x	15.8x	17x	15.9x	15x	15.9x	13.2x	12.4x
PBR	3.71x	3.25x	3.04x	2.96x	2.8x	2.76x	2.41x	2.13x
PEG	-	0.4x	-88.67x	1.3x	1.1x	3.14x	0.7x	1.93x
Capitalization / Revenue	3.19x	2.71x	2.64x	2.35x	2.31x	2.41x	2.16x	2.03x
EV / Revenue	0x	0x	0x	0x	0x	2.41x	2.16x	2.03x
EV / EBITDA	0x	0x	-	0x	0x	9.59x	7.88x	7.55x
EV / EBIT	0x	0x	0x	0x	0x	11.1x	9.22x	8.66x
EV / FCF	-	0x	0x	-0x	0x	21.7x	15.6x	14.4x
FCF Yield	-	6.28%	3.75%	-5.92%	3.46%	4.6%	6.43%	6.96%
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%	2.17%	2.58%	2.75%
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	2,210.00	2,210.00	2,210.00
Nbr of stocks (in thousands)	88,483	88,558	88,584	88,628	88,676	88,676	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FUTURE CORPORATION	15.73x	-	-	2.2%	1.18B
VERISK ANALYTICS, INC.	26.39x	9.04x	16.02x	1.03%	25.31B
SS&C TECHNOLOGIES HOLDINGS, INC.	16.93x	3.29x	8.29x	1.65%	16.12B
SAMSUNG SDS CO., LTD.	23.52x	0.73x	7.06x	1.52%	11.43B
OTSUKA CORPORATION	17.65x	0.65x	8.67x	3.22%	6.9B
NS SOLUTIONS CORPORATION	20.97x	1.43x	9.6x	2.39%	4.15B
REPLY S.P.A.	12.76x	1.1x	6.09x	1.59%	3.99B
POSCO DX COMPANY LTD.	73.01x	2.8x	49.14x	0.65%	2.07B
CHINA TRANSINFO TECHNOLOGY CO., LTD	22.82x	0.9x	10.57x	0.47%	1.72B
Average	25.53x	2.49x	14.43x	1.63%	8.1B
Weighted average by Cap.	23.03x	4.36x	12.05x	1.56%