Valuation Topre Corporation

Stocks

Delayed Japan Exchange 08:00:03 25/09/2026 +04			5-day change	1st Jan Change
3,485.00 ^JPY	+2.35%		+2.20%	+47.23%

08-07	Topre Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
08-07	Topre Corporation Provides Dividend Guidance for the 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	61,651	64,410	133,861	95,237	116,924	164,699	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	40.86%	-	-
Enterprise Value (EV)	75,282	70,788	127,194	74,569	93,523	164,699	164,699	164,699
Change	-	-5.97%	79.68%	-41.37%	25.42%	76.1%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	8.21x	7.6x	7.04x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.62x	0.58x	0.55x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	0.8x	0.94x	0.88x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.4x	0.38x	0.37x
EV / Revenue	0x	0x	0x	0x	0x	0.4x	0.38x	0.37x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.74x	5.21x	4.82x
EV / FCF	0x	0x	0x	0x	0x	7.21x	6.97x	6.41x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	13.9%	14.3%	15.6%
Dividend per Share ²	25	30	55	85	100	115	130	145
Rate of return	2.13%	2.44%	2.11%	4.52%	4.23%	3.38%	3.82%	4.26%
EPS ²	209.6	190.7	326.7	278	374.5	414.5	448	483.9
Distribution rate	11.9%	15.7%	16.8%	30.6%	26.7%	27.7%	29%	30%
Net sales ¹	233,601	290,416	354,922	373,568	378,815	416,100	431,100	443,700
EBITDA	30,578	-	-	-	-	-	-	-
EBIT ¹	6,853	7,330	22,406	28,648	28,042	28,700	31,600	34,200
Net income ¹	10,998	10,009	17,099	14,143	18,561	20,300	21,200	22,900
Net Debt	13,631	6,378	-6,667	-20,668	-23,401	-	-	-
Reference price ²	1,175.00	1,227.00	2,612.00	1,881.00	2,366.00	3,405.00	3,405.00	3,405.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	48,370	-	-
Announcement Date	13/05/22	12/05/23	14/05/24	14/05/25	14/05/26	-	-	-

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.($)
TOPRE CORPORATION	8.23x	-	-	3.37%	1.04B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.99x	1.24x	9.52x	2.07%	40.99B
WEICHAI POWER CO., LTD.	15.13x	0.68x	4.92x	3.81%	33.29B
DENSO CORPORATION	12.18x	0.58x	5.08x	3.84%	30.32B
HYUNDAI MOBIS CO.,LTD	7.9x	0.47x	5.98x	1.91%	23.8B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.44x	2.6x	8.96x	4.22%	20.22B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.53x	1.2x	12.75x	0.6%	18.08B
MAGNA INTERNATIONAL INC.	10.25x	0.48x	4.72x	3.1%	16.95B
CONTINENTAL AG	13.31x	1.36x	7.04x	4.13%	15.91B
BOSCH LIMITED	46.89x	5.13x	35.82x	0.77%	14.69B
Average	17.68x	1.53x	10.53x	2.78%	21.53B
Weighted average by Cap.	17.30x	1.31x	9.24x	2.8%