Valuation Futaba Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 02/10/26 pm AEST			5-day change	1st Jan Change
704.00 ^JPY	-4.22%		-14.67%	+20.75%

07/08	Futaba Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
07/08	Futaba Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	41,188	27,953	22,057	21,802	22,692	26,552
Change	-	-32.13%	-21.09%	-1.16%	4.08%	17.01%
Enterprise Value (EV) ¹	787.9	-5,302	-1,341	-4,829	-8,191	-9,333
Change	-	-772.94%	74.7%	-260.06%	-69.61%	-13.95%
P/E	-7.59x	-10.5x	-6.3x	-11.8x	-80.8x	10.5x
PBR	0.54x	0.37x	0.3x	0.28x	0.29x	0.32x
PEG	-	0.2x	-0.2x	0.3x	1x	-0x
Capitalization / Revenue	0.84x	0.52x	0.37x	0.39x	0.47x	0.62x
EV / Revenue	0.02x	-0.1x	-0.02x	-0.09x	-0.17x	-0.22x
EV / EBITDA	-0.35x	8.02x	1.2x	-37.4x	36.1x	7.33x
EV / EBIT	-0.22x	2.84x	0.56x	4.23x	6.33x	4.09x
EV / FCF	-0.9x	0.59x	0.18x	-3.17x	-1.7x	-7.85x
FCF Yield	-111%	170%	566%	-31.6%	-58.8%	-12.7%
Dividend per Share ²	28	28	14	10	10	18
Rate of return	2.88%	4.25%	2.69%	1.95%	1.87%	2.88%
EPS ²	-128	-62.9	-82.49	-43.71	-6.625	59.46
Distribution rate	-21.9%	-44.5%	-17%	-22.9%	-151%	30.3%
Net sales ¹	48,826	53,450	60,326	56,360	48,116	42,982
EBITDA ¹	-2,249	-661	-1,118	129	-227	-1,274
EBIT ¹	-3,517	-1,864	-2,386	-1,141	-1,293	-2,280
Net income ¹	-5,430	-2,668	-3,499	-1,854	-281	2,522
Net Debt ¹	-40,400	-33,255	-23,398	-26,631	-30,883	-35,885
Reference price ²	971.00	659.00	520.00	514.00	535.00	626.00
Nbr of stocks (in thousands)	42,418	42,417	42,417	42,416	42,416	42,415
Announcement Date	29/6/21	29/6/22	29/6/23	27/6/24	26/6/25	25/6/26

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.($)
FUTABA CORPORATION	-	-	-	-	198M
SIEMENS AG	24.99x	2.98x	16.25x	2.06%	235B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.85x	3.64%	203B
SCHNEIDER ELECTRIC SE	30.75x	3.94x	18.19x	1.59%	185B
EATON CORPORATION PLC	38.9x	5.74x	24.1x	1.01%	170B
DELTA ELECTRONICS, INC.	46.49x	6.24x	27.91x	1.06%	155B
TRANE TECHNOLOGIES PLC	30.36x	4.36x	21.38x	0.89%	101B
DELTA ELECTRONICS (THAILAND)	94.48x	11.71x	66.87x	0.33%	97.45B
VERTIV HOLDINGS CO.	40.73x	6.69x	26.87x	0.1%	94.75B
JOHNSON CONTROLS INTERNATIONAL PLC	31.71x	3.94x	21.16x	1.06%	91.93B
Average	39.16x	5.26x	25.62x	1.31%	133.38B
Weighted average by Cap.	35.46x	4.73x	22.77x	1.56%