Valuation Future Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-08-20 am EDT			5-day change	1st Jan Change
2,446.00 ^JPY	0.00%		+0.04%	+23.35%

Jul. 29	Yasufumi Kanemaru proposed to acquire 59.70% stake in Future Corporation in a management buyout transaction for approximately ¥130 billion.	CI
Jul. 29	Future Corporation Revises Year End Cash Dividend Guidance for Fiscal Year Ending December 31, 2026	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	217,045	-	-
Change	-	-5.97%	7.2%	4.98%	7.13%	23.43%	-	-
Enterprise Value (EV)	132,680	118,203	128,135	149,620	158,043	217,045	217,045	217,045
Change	-	-10.91%	8.4%	16.77%	5.63%	37.33%	0%	0%
P/E	24.4x	15.8x	17x	15.9x	15x	17.6x	14.6x	13.8x
PBR	3.71x	3.25x	3.04x	2.96x	2.8x	3.06x	2.67x	2.36x
PEG	-	0.4x	-88.67x	1.3x	1.1x	3.48x	0.7x	2.15x
Capitalization / Revenue	3.19x	2.71x	2.64x	2.35x	2.31x	2.67x	2.4x	2.24x
EV / Revenue	0x	0x	0x	0x	0x	2.67x	2.4x	2.24x
EV / EBITDA	0x	0x	-	0x	0x	10.6x	8.73x	8.37x
EV / EBIT	0x	0x	0x	0x	0x	12.3x	10.2x	9.59x
EV / FCF	-	0x	0x	-0x	0x	24.1x	17.2x	15.9x
FCF Yield	-	6.28%	3.75%	-5.92%	3.46%	4.16%	5.8%	6.28%
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%	1.96%	2.33%	2.48%
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	2,446.00	2,446.00	2,446.00
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	17.62x	-	-	1.96%	1.37B
VERISK ANALYTICS, INC.	25.91x	8.75x	15.52x	1.07%	24.27B
SS&C TECHNOLOGIES HOLDINGS, INC.	20.54x	3.8x	9.55x	1.32%	19.31B
SAMSUNG SDS CO., LTD.	24.37x	0.75x	7.49x	1.47%	12.57B
OTSUKA CORPORATION	19.95x	0.75x	9.76x	2.92%	8.19B
REPLY S.P.A.	15.83x	1.42x	7.91x	1.27%	5.11B
NS SOLUTIONS CORPORATION	21.27x	1.46x	9.61x	2.34%	4.38B
POSCO DX COMPANY LTD.	72.03x	2.76x	48.43x	0.65%	2.17B
CHINA TRANSINFO TECHNOLOGY CO., LTD	23.13x	0.91x	10.74x	0.46%	1.75B
Average	26.74x	2.58x	14.88x	1.5%	8.79B
Weighted average by Cap.	23.89x	4.15x	12.11x	1.46%