Company Valuation: Tamura Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 50,597 67,295 48,642 41,545 47,426 64,381 - -
Change - 33% -27.72% -14.59% 14.16% 35.75% - -
Enterprise Value (EV) 1 68,073 88,164 65,058 55,197 66,955 84,915 81,706 77,669
Change - 29.51% -26.21% -15.16% 21.3% 26.82% -3.78% -4.94%
P/E -604x 32.9x 21.7x 14.9x -34.5x 11.6x 9.68x 9.83x
PBR 1.01x 1.28x 0.85x 0.65x 0.76x 0.96x 0.9x 0.84x
PEG - -0x 2.25x 0.6x 0x -0x 0.5x -6.49x
Capitalization / Revenue 0.57x 0.62x 0.46x 0.36x 0.38x 0.44x 0.4x 0.38x
EV / Revenue 0.77x 0.82x 0.61x 0.48x 0.54x 0.58x 0.51x 0.46x
EV / EBITDA 13.8x 10.1x 7.33x 5.82x 6.92x 6.79x 5.67x 5.08x
EV / EBIT 43.5x 18.3x 13.2x 10.6x 12.7x 12.4x 8.79x 7.77x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 10 10 10 13 13 16 16 16
Rate of return 1.62% 1.21% 1.68% 2.56% 2.18% 1.98% 1.98% 1.98%
EPS 2 -1.02 25.01 27.42 34.03 -17.29 69.68 83.57 82.3
Distribution rate -980% 40% 36.5% 38.2% -75.2% 23% 19.1% 19.4%
Net sales 1 88,328 107,993 106,622 114,051 123,559 145,913 160,380 168,000
EBITDA 1 4,925 8,744 8,880 9,484 9,682 12,500 14,400 15,300
EBIT 1 1,564 4,829 4,940 5,195 5,287 6,853 9,294 10,000
Net income 1 -84 2,047 2,240 2,782 -1,385 5,200 6,761 6,550
Net Debt 1 17,476 20,869 16,416 13,652 19,529 20,533 17,325 13,288
Reference price 2 616.00 824.00 595.00 508.00 596.00 809.00 809.00 809.00
Nbr of stocks (in thousands) 82,139 81,668 81,751 81,782 79,574 79,581 - -
Announcement Date 11/05/22 11/05/23 10/05/24 12/05/25 11/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.61x0.58x6.79x1.98% 409M
29.54x5.68x16.67x0.65% 196B
32.03x11.74x21.03x0.85% 120B
43.85x5.75x19.48x0.93% 106B
13.18x0.3x6.62x3.82% 106B
29.41x4.97x16.02x1.11% 73.06B
53.36x6.18x26.37x0.23% 66.07B
17.13x0.98x10.57x1.23% 55.22B
28.98x4.09x15.49x0.02% 41.42B
12.76x5.35x11.87x0.8% 41.07B
Average 27.18x 4.56x 15.09x 1.16% 80.49B
Weighted average by Cap. 29.85x 5.44x 16.38x 1.16%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tamura Corporation

Historical PBR trend

Valuation ratios - PBR - Tamura Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tamura Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tamura Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Tamura Corporation
  1. Stock Market
  2. Stocks
  3. 6768 Stock
  4. Valuation Tamura Corporation