Valuation TOKAI Corp.

Stocks

Market Closed - Japan Exchange 10:30:00 18/09/2026 +04			5-day change	1st Jan Change
2,532.00 ^JPY	-2.54%		+0.76%	+0.80%

08-07	Tokai Corp. Provides Consolidated Earnings Guidance for the Full Year of Fiscal Year Ending March 31, 2027	CI
08-07	Tokai Corp. Provides Dividend Guidance for Second Quarter End and Year 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	60,694	69,713	77,103	70,684	75,946	78,200	-	-
Change	-	14.86%	10.6%	-8.33%	7.44%	2.97%	-	-
Enterprise Value (EV) ¹	27,258	35,015	47,242	45,942	54,043	55,061	52,182	49,143
Change	-	28.46%	34.92%	-2.75%	17.63%	1.88%	-5.23%	-5.82%
P/E	10.5x	11.4x	13.3x	15x	13.2x	12.2x	11.3x	10.6x
PBR	0.79x	0.85x	0.89x	0.83x	0.91x	0.86x	0.82x	0.78x
PEG	-	2.09x	-2.77x	-1x	0.4x	1x	1.54x	1.55x
Capitalization / Revenue	0.49x	0.54x	0.56x	0.47x	0.48x	0.47x	0.45x	0.44x
EV / Revenue	0.22x	0.27x	0.34x	0.31x	0.34x	0.33x	0.3x	0.28x
EV / EBITDA	2.23x	2.88x	3.7x	3.46x	3.72x	3.83x	3.46x	3.12x
EV / EBIT	3.3x	4.46x	5.85x	5.6x	5.76x	5.96x	5.32x	4.75x
EV / FCF	8.03x	14.9x	-38.7x	8.1x	7.5x	7.55x	8.02x	7.14x
FCF Yield	12.5%	6.73%	-2.58%	12.3%	13.3%	13.2%	12.5%	14%
Dividend per Share ²	42	60	58	58	68	82	86.5	92
Rate of return	2.44%	3.03%	2.65%	2.78%	2.77%	3.24%	3.42%	3.63%
EPS ²	164.4	173.4	165	139.1	185.6	208	223.3	238.6
Distribution rate	25.5%	34.6%	35.1%	41.7%	36.6%	39.4%	38.7%	38.6%
Net sales ¹	123,484	130,184	138,222	149,542	159,664	166,400	172,250	177,935
EBITDA ¹	12,205	12,144	12,762	13,297	14,522	14,358	15,074	15,768
EBIT ¹	8,252	7,855	8,082	8,205	9,382	9,238	9,802	10,348
Net income ¹	5,806	6,106	5,810	4,733	6,069	6,342	6,712	7,066
Net Debt ¹	-33,436	-34,698	-29,861	-24,742	-21,903	-23,139	-26,018	-29,057
Reference price ²	1,724.00	1,979.00	2,190.00	2,090.00	2,459.00	2,532.00	2,532.00	2,532.00
Nbr of stocks (in thousands)	35,206	35,227	35,207	33,820	30,885	30,885	-	-
Announcement Date	09/05/22	11/05/23	10/05/24	09/05/25	12/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOKAI CORP.	12.17x	0.33x	3.83x	3.24%	498M
CINTAS CORPORATION	35.99x	6.57x	23.34x	0.95%	79.19B
JACOBS SOLUTIONS INC.	37.76x	1.26x	13.54x	0.99%	16.78B
BUREAU VERITAS SA	20.02x	2.05x	10.08x	3.68%	13.86B
INTERTEK GROUP PLC	25.51x	2.85x	12.19x	2.93%	12.04B
ALS LIMITED	24.05x	3.37x	13.01x	2.39%	7.71B
ISS A/S	15.54x	0.65x	9.23x	1.38%	6.9B
GENPACT LIMITED	9.62x	1.14x	6.07x	2.18%	5.74B
EXLSERVICE HOLDINGS, INC.	20.68x	2.23x	10.52x	-.--%	5.33B
FERROTEC (AN HUI) TECHNOLOGY DEVELOPMENT CO.,LTD	79.4x	-	-	-	5.38B
Average	28.07x	2.27x	11.31x	1.97%	15.34B
Weighted average by Cap.	32.33x	4.41x	17.69x	1.49%