Company Valuation: TOBA, INC.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 11,140 11,830 11,693 14,752 13,935 15,260
Change - 6.19% -1.16% 26.16% -5.53% 9.51%
Enterprise Value (EV) 1 966.9 1,730 681.2 2,370 3,463 2,812
Change - 78.93% -60.62% 247.87% 46.16% -18.79%
P/E 11.7x 8.51x 8.39x 13.9x 11.3x 13.8x
PBR 0.61x 0.62x 0.59x 0.72x 0.66x 0.7x
PEG - 0.2x 3x -0.6x 0.7x -1.48x
Capitalization / Revenue 0.44x 0.4x 0.4x 0.52x 0.44x 0.53x
EV / Revenue 0.04x 0.06x 0.02x 0.08x 0.11x 0.1x
EV / EBITDA 0.74x 0.85x 0.38x 1.42x 1.83x 1.65x
EV / EBIT 0.76x 0.88x 0.4x 1.56x 2.06x 1.88x
EV / FCF 0.92x 2.08x 1.16x 0.98x -2.83x 0.94x
FCF Yield 109% 48.1% 86.1% 102% -35.3% 106%
Dividend per Share 2 80 120 120 120 130 130
Rate of return 3.11% 4.27% 4.21% 3.26% 3.69% 3.33%
EPS 2 219.4 330.6 339.8 264.7 310.7 281.7
Distribution rate 36.5% 36.3% 35.3% 45.3% 41.8% 46.2%
Net sales 1 25,040 29,730 29,482 28,449 31,565 29,061
EBITDA 1 1,311 2,026 1,776 1,669 1,890 1,701
EBIT 1 1,272 1,972 1,695 1,515 1,684 1,495
Net income 1 949 1,424 1,429 1,074 1,231 1,107
Net Debt 1 -10,173 -10,100 -11,012 -12,382 -10,472 -12,448
Reference price 2 2,575.00 2,812.00 2,850.00 3,685.00 3,525.00 3,900.00
Nbr of stocks (in thousands) 4,326 4,207 4,103 4,003 3,953 3,913
Announcement Date 18/06/21 17/06/22 16/06/23 21/06/24 19/06/25 18/06/26
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 95.67M
27.52x3.15x18.22x0.77% 60.17B
41.19x6.4x28.27x1.87% 59.49B
35.62x5.88x21.15x0.85% 13.93B
33.61x2.68x21.75x0.54% 13.3B
17.12x1.34x10.8x-.--% 8.71B
27.38x1.81x15.32x2.85% 6.86B
19.4x1.26x10.95x3.23% 4.61B
29.64x - - - 2.98B
254.15x0.64x14.34x - 2.99B
Average 53.96x 2.90x 17.60x 1.44% 17.32B
Weighted average by Cap. 36.54x 4.23x 21.49x 1.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7472 Stock
  4. Valuation TOBA, INC.