Valuation Tayca Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
2,212.00 ^JPY	-2.38%		-0.58%	+79.11%

10-05	Tranche Update on Tayca Corporation's Equity Buyback Plan announced on May 13, 2026.	CI
08-07	Tayca Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	34,463	29,919	27,207	35,006	30,417	38,744
Change	-	-13.18%	-9.06%	28.67%	-13.11%	27.38%
Enterprise Value (EV) ¹	27,643	21,864	22,401	30,227	28,859	39,848
Change	-	-20.9%	2.46%	34.94%	-4.53%	38.08%
P/E	17.9x	10.5x	9.11x	18.9x	12.6x	-44.1x
PBR	0.69x	0.59x	0.51x	0.61x	0.52x	0.64x
PEG	-	0.2x	1.84x	-0.5x	0.4x	0x
Capitalization / Revenue	0.9x	0.65x	0.5x	0.66x	0.55x	0.68x
EV / Revenue	0.72x	0.47x	0.41x	0.57x	0.52x	0.69x
EV / EBITDA	4.7x	3.08x	2.93x	5.47x	4.29x	6.51x
EV / EBIT	9.44x	5.99x	5.3x	13x	8.18x	18.3x
EV / FCF	-101x	13.2x	-8.01x	105x	-22.7x	-9.92x
FCF Yield	-0.99%	7.57%	-12.5%	0.95%	-4.41%	-10.1%
Dividend per Share ²	36	36	36	38	38	60
Rate of return	2.42%	2.79%	3.07%	2.5%	2.85%	3.54%
EPS ²	83.15	122.8	128.9	80.57	105.5	-38.46
Distribution rate	43.3%	29.3%	27.9%	47.2%	36%	-156%
Net sales ¹	38,402	46,362	54,773	52,993	55,737	57,373
EBITDA ¹	5,884	7,107	7,644	5,528	6,725	6,119
EBIT ¹	2,928	3,652	4,225	2,326	3,526	2,178
Net income ¹	1,927	2,845	2,986	1,866	2,422	-878
Net Debt ¹	-6,820	-8,055	-4,806	-4,779	-1,558	1,104
Reference price ²	1,487.00	1,291.00	1,174.00	1,521.00	1,333.00	1,697.00
Nbr of stocks (in thousands)	23,176	23,175	23,175	23,015	22,819	22,831
Announcement Date	28/06/21	29/06/22	28/06/23	27/06/24	26/06/25	23/06/26

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.($)
TAYCA CORPORATION	-	-	-	-	325M
LINDE PLC	30.59x	6.97x	17.89x	1.27%	232B
AIR LIQUIDE	28.74x	4.42x	14.26x	2.05%	126B
NAN YA PLASTICS CORPORATION	20.16x	7.18x	31.88x	3.67%	75.92B
THE SHERWIN-WILLIAMS COMPANY	29.64x	3.58x	18.53x	0.98%	79.28B
AIR PRODUCTS & CHEMICALS, INC.	92.56x	6.79x	15.81x	2.32%	69.42B
SABIC	88.37x	1.31x	9.14x	5.88%	37.63B
WANHUA CHEMICAL GROUP CO., LTD.	10.96x	1.08x	5.87x	2.83%	33.17B
PPG INDUSTRIES, INC.	16.3x	1.88x	10.91x	2.43%	26.51B
DOW INC.	17.16x	0.86x	5.98x	4.15%	24.43B
Average	37.17x	3.78x	14.47x	2.84%	70.47B
Weighted average by Cap.	36.30x	5.15x	16.91x	2.2%