Valuation Paltac Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 27/07/26 pm AEST			5-day change	1st Jan Change
6,620.00 ^JPY	0.00%		+0.20%	+37.23%

14/07	Paltac Corporation(TSE:8283) dropped from FTSE All-World Index	CI
14/07	MediPal Lifts Profit Forecasts for Fiscal Year Ending March 2027	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	380,548	285,954	315,492	258,616	245,409	401,587	-	-
Change	-	-24.86%	10.33%	-18.03%	-5.11%	63.64%	-	-
Enterprise Value (EV) ¹	343,488	245,599	269,743	197,622	175,493	209,736	307,123	294,321
Change	-	-28.5%	9.83%	-26.74%	-11.2%	19.51%	-3.83%	-4.17%
P/E	19.7x	14.7x	16.4x	12.5x	10.9x	13.4x	17.4x	17.2x
PBR	1.62x	1.17x	1.21x	0.93x	0.85x	0.97x	1.36x	1.25x
PEG	-	7.03x	-12.69x	1.73x	0.9x	-6.57x	2.23x	26.25x
Capitalization / Revenue	0.37x	0.27x	0.29x	0.22x	0.21x	0.24x	0.32x	0.31x
EV / Revenue	0.33x	0.23x	0.24x	0.17x	0.15x	0.17x	0.24x	0.22x
EV / EBITDA	11x	7.82x	8.93x	5.86x	5.09x	6.4x	8.32x	7.86x
EV / EBIT	13.5x	9.47x	11x	7.27x	6.27x	7.94x	10.1x	9.66x
EV / FCF	14.8x	20.9x	41.2x	9.42x	8.67x	9.28x	16x	14.8x
FCF Yield	6.78%	4.8%	2.43%	10.6%	11.5%	10.8%	6.26%	6.77%
Dividend per Share ²	72	78	82	94	105	120	126.5	133.3
Rate of return	1.2%	1.71%	1.63%	2.28%	2.64%	2.49%	1.91%	2.01%
EPS ²	304	310.3	306.3	328.4	366.5	359	381.5	384
Distribution rate	23.7%	25.1%	26.8%	28.6%	28.7%	33.4%	33.2%	34.7%
Net sales ¹	1,033,275	1,045,735	1,104,152	1,151,966	1,188,097	1,237,846	1,270,588	1,314,506
EBITDA ¹	31,137	31,407	30,222	33,725	34,503	32,794	36,917	37,426
EBIT ¹	25,487	25,921	24,472	27,172	28,008	26,430	30,367	30,467
Net income ¹	19,317	19,639	19,251	20,638	22,864	22,031	23,532	23,534
Net Debt ¹	-37,060	-40,355	-45,749	-60,994	-69,916	-83,282	-94,464	-107,266
Reference price ²	5,990.00	4,550.00	5,020.00	4,115.00	3,979.00	6,620.00	6,620.00	6,620.00
Nbr of stocks (in thousands)	63,531	62,847	62,847	62,847	61,676	60,663	-	-
Announcement Date	12/5/21	11/5/22	11/5/23	13/5/24	12/5/25	11/5/26	-	-

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.($)
PALTAC CORPORATION	18.71x	0.26x	9.12x	1.81%	2.45B
PROCTER & GAMBLE COMPANY	21.71x	4.22x	15.46x	2.89%	343B
UNILEVER PLC	17.65x	2.69x	11.91x	3.56%	131B
COLGATE-PALMOLIVE COMPANY	24.62x	3.7x	15.54x	2.32%	72.62B
HINDUSTAN UNILEVER LIMITED	44.63x	7.16x	31.07x	2.11%	52.33B
KENVUE INC.	20.23x	2.84x	11.79x	4.4%	37.02B
ESTEE LAUDER	77.99x	2.32x	13.97x	1.75%	29.05B
ESSITY AB	15.97x	1.53x	8.71x	3.32%	19.31B
BEIERSDORF	17.99x	1.3x	7.75x	1.31%	19.29B
KAO CORPORATION	21.35x	1.54x	9.81x	2.42%	17.81B
Average	28.09x	2.75x	13.51x	2.59%	72.46B
Weighted average by Cap.	24.83x	3.73x	15.16x	2.89%