Valuation Pilot Corporation

Stocks

Delayed Japan Exchange 05:30:00 02/11/26 pm AEDT			5-day change	1st Jan Change
2,140.00 ^JPY	-0.16%		-2.19%	+31.75%

25/08	Pilot Corporation, H1 2026 Earnings Call, Aug 06, 2026
06/08	Pilot Corporation Announces Dividend for the Second Quarter Ended June 30, 2026, Payable on September 1, 2026; Revises Year End Dividend Guidance for the Fiscal Year Ended December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	173,551	189,555	165,727	187,382	181,272	224,721	-	-
Change	-	9.22%	-12.57%	13.07%	-3.26%	23.97%	-	-
Enterprise Value (EV)	136,445	147,892	129,187	148,260	146,028	224,721	224,721	224,721
Change	-	8.39%	-12.65%	14.76%	-1.51%	53.89%	0%	0%
P/E	12.2x	12x	12.1x	12.5x	15.4x	14.7x	13.7x	12.7x
PBR	1.72x	1.63x	1.27x	1.34x	1.25x	1.49x	1.38x	1.27x
PEG	-	1.1x	-0.9x	1x	-0.8x	0.4x	1.8x	1.64x
Capitalization / Revenue	1.68x	1.68x	1.4x	1.49x	1.43x	1.63x	1.57x	1.5x
EV / Revenue	0x	0x	0x	0x	0x	1.63x	1.57x	1.5x
EV / EBITDA	-	-	-	0x	-	8.25x	7.76x	7.31x
EV / EBIT	0x	0x	0x	0x	0x	11x	10.4x	9.62x
EV / FCF	-	0x	-0x	0x	0x	21.3x	26.9x	30.7x
FCF Yield	-	4.04%	-0.67%	5.63%	4.94%	4.69%	3.72%	3.26%
Dividend per Share ²	20	30	33.33	39	40	47.5	56.5	65
Rate of return	1.36%	1.87%	2.38%	2.41%	2.46%	2.22%	2.64%	3.04%
EPS ²	120.6	133.3	115.4	129.5	105.7	145.5	156.6	168.7
Distribution rate	16.6%	22.5%	28.9%	30.1%	37.9%	32.6%	36.1%	38.5%
Net sales ¹	103,057	112,850	118,590	126,168	126,391	137,975	143,470	150,010
EBITDA ¹	-	-	-	22,895	-	27,240	28,970	30,740
EBIT ¹	19,325	21,244	19,003	17,805	16,649	20,405	21,685	23,355
Net income ¹	14,270	15,773	13,661	15,181	12,064	15,510	16,350	17,515
Net Debt	-37,106	-41,663	-36,540	-39,122	-35,244	-	-	-
Reference price ²	1,466.67	1,601.67	1,400.33	1,620.67	1,624.33	2,140.00	2,140.00	2,140.00
Nbr of stocks (in thousands)	118,330	118,348	118,348	115,620	111,598	105,010	-	-
Announcement Date	14/2/22	13/2/23	13/2/24	14/2/25	13/2/26	-	-	-

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.($)
PILOT CORPORATION	14.71x	-	-	2.22%	1.42B
MSA SAFETY INCORPORATED	21.96x	3.9x	15.16x	1.15%	7.19B
BRADY CORPORATION	14.1x	1.74x	10.25x	1.18%	3.99B
HNI CORPORATION	19.79x	-	-	2.8%	3.59B
SHANGHAI M&G STATIONERY INC.	15.49x	0.93x	12.01x	4.55%	3.1B
SOCIÉTÉ BIC	13.4x	1.12x	5.69x	3.87%	2.89B
KOKUYO CO., LTD.	17.3x	0.59x	6.18x	3.03%	2.24B
NOHMI BOSAI LTD.	18.21x	-	-	2.65%	1.66B
MILLERKNOLL, INC.	13.41x	0.67x	6.67x	3.34%	1.54B
OKAMURA CORPORATION	9.42x	0.6x	5.86x	4.83%	1.31B
Average	15.78x	1.36x	8.83x	2.96%	2.89B
Weighted average by Cap.	17.10x	1.99x	10.57x	2.56%