Valuation TOA Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
2,053.00 ^JPY	-2.24%		+0.79%	-27.48%

08-06	TOA Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	TOA Corporation Provides Dividend Guidance for the Second Quarter End of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	48,091	57,642	99,505	102,913	235,395	158,760	-	-
Change	-	19.86%	72.63%	3.42%	128.73%	-32.56%	-	-
Enterprise Value (EV)	46,883	76,396	90,144	111,778	211,150	158,760	158,760	158,760
Change	-	62.95%	18%	24%	88.9%	-24.81%	0%	0%
P/E	6.52x	11.8x	9.54x	6.9x	12.3x	9.43x	9.05x	8.1x
PBR	0.63x	0.65x	1.01x	0.97x	2.02x	1.34x	1.25x	-
PEG	-	-0.3x	0x	0.1x	0.4x	-0.8x	2.18x	0.7x
Capitalization / Revenue	0.22x	0.27x	0.35x	0.31x	0.66x	0.45x	0.44x	0.43x
EV / Revenue	0x	0x	0x	0x	0x	0.45x	0.44x	0.43x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.45x	6.18x	5.77x
EV / FCF	-0x	-	0x	-	0x	10.4x	15.1x	-
FCF Yield	-10.3%	-	36.6%	-	19%	9.64%	6.61%	-
Dividend per Share ²	22.5	22.5	40	76	100	87.5	91	81
Rate of return	3.61%	3.39%	3.28%	5.86%	3.28%	4.26%	4.43%	3.95%
EPS ²	95.7	56.14	127.7	187.9	248.4	217.8	226.8	253.5
Distribution rate	23.5%	40.1%	31.3%	40.4%	40.3%	40.2%	40.1%	32%
Net sales ¹	219,814	213,569	283,852	330,472	358,697	349,200	360,700	373,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,874	6,555	17,231	20,621	24,199	24,600	25,700	27,500
Net income ¹	7,385	4,835	10,517	14,908	19,361	16,850	17,550	19,600
Net Debt	-1,208	18,754	-9,361	8,865	-24,245	-	-	-
Reference price ²	623.75	663.50	1,218.00	1,297.00	3,045.00	2,053.00	2,053.00	2,053.00
Nbr of stocks (in thousands)	77,100	86,876	81,696	79,347	77,305	77,331	-	-
Announcement Date	13/05/22	12/05/23	13/05/24	13/05/25	13/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOA CORPORATION	9.43x	-	-	4.26%	1.01B
QUANTA SERVICES, INC.	48.46x	2.36x	22.8x	0.07%	93.53B
VINCI	12.06x	1.03x	5.68x	4.83%	67.2B
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	55.9B
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	43.05B
FERROVIAL N.V.	52.83x	4.13x	25.9x	1.78%	40.82B
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	31.4B
EMCOR GROUP, INC.	19.67x	1.38x	12.33x	0.23%	29.75B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	6.41x	0.34x	5.79x	5.25%	28.87B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	26.92B
Average	24.63x	1.69x	13.98x	2.31%	41.85B
Weighted average by Cap.	29.04x	1.86x	15.40x	1.9%