|
Market Closed -
Japan Exchange
10:30:00 24/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,818.00 JPY | -0.60% |
|
+1.56% | +5.94% |
| 07-09 | SBI Securities Starts Tosei at Buy with 2,060 Yen Price Target | MT |
| 07-06 | Tosei's Profit Rises 13% in Fiscal H1 | MT |
Company Valuation: Tosei Corporation
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 45,990 | 66,066 | 87,052 | 118,197 | 160,582 | 177,721 | - | - |
| Change | - | 43.65% | 31.77% | 35.78% | 35.86% | 10.67% | - | - |
| Enterprise Value (EV) | 131,754 | 162,756 | 198,645 | 253,982 | 309,111 | 177,721 | 177,721 | 177,721 |
| Change | - | 23.53% | 22.05% | 27.86% | 21.71% | -42.51% | 0% | 0% |
| P/E | 6.76x | 7.72x | 8.2x | 9.86x | 10.9x | 10.8x | 10.2x | 9.32x |
| PBR | 0.7x | 0.92x | 1.06x | 1.31x | 1.56x | 1.56x | 1.42x | 1.28x |
| PEG | - | 0.3x | 0.4x | 0.8x | 0.5x | 1x | 1.8x | 0.94x |
| Capitalization / Revenue | 0.75x | 0.93x | 1.1x | 1.44x | 1.7x | 1.48x | 1.36x | 1.28x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.48x | 1.36x | 1.28x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 6.51x | 6.19x | 5.37x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.87x | 6.43x | 5.83x |
| EV / FCF | -0x | -0x | -0x | -0x | -0x | -8.19x | -58.8x | 22.3x |
| FCF Yield | -31.5% | -14% | -11.9% | -15.8% | -1.18% | -12.2% | -1.7% | 4.49% |
| Dividend per Share 2 | 19 | 25.5 | 33 | 39.5 | 50 | 58 | 61 | 66.67 |
| Rate of return | 3.95% | 3.64% | 3.66% | 3.24% | 3.02% | 3.17% | 3.34% | 3.64% |
| EPS 2 | 71.28 | 90.83 | 109.9 | 123.7 | 152.2 | 169 | 178.6 | 196.3 |
| Distribution rate | 26.7% | 28.1% | 30% | 31.9% | 32.9% | 34.3% | 34.1% | 34% |
| Net sales 1 | 61,726 | 70,953 | 79,446 | 82,192 | 94,689 | 119,701 | 130,338 | 139,183 |
| EBITDA 1 | 12,458 | 15,103 | 17,848 | 20,085 | 24,013 | 27,300 | 28,725 | 33,100 |
| EBIT 1 | 10,966 | 13,514 | 16,254 | 18,489 | 22,337 | 25,856 | 27,638 | 30,467 |
| Net income 1 | 6,721 | 8,607 | 10,507 | 11,985 | 14,796 | 16,380 | 17,300 | 19,000 |
| Net Debt | 85,764 | 96,690 | 111,593 | 135,785 | 148,529 | - | - | - |
| Reference price 2 | 481.50 | 701.00 | 900.50 | 1,219.50 | 1,656.00 | 1,829.00 | 1,829.00 | 1,829.00 |
| Nbr of stocks (in thousands) | 95,515 | 94,245 | 96,671 | 96,922 | 96,970 | 97,168 | - | - |
| Announcement Date | 12/01/22 | 12/01/23 | 12/01/24 | 10/01/25 | 14/01/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.82x | - | - | 3.17% | 1.12B | |
| 16.63x | 5.21x | 14.02x | 3.04% | 47.38B | |
| 9.3x | 1.56x | 8.16x | 3.82% | 32.18B | |
| 18.25x | 4.03x | 16.32x | 1.35% | 27.9B | |
| 5.48x | 0.66x | 1.38x | 9.12% | 26.37B | |
| 13.89x | 3.09x | 14.78x | 2.52% | 25.36B | |
| 11.15x | 2.12x | 9.92x | 3.98% | 21.12B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| 10.79x | 1.69x | 14.65x | 3.5% | 19.68B | |
| 13.38x | 6.55x | 17.49x | 1.59% | 19.4B | |
| Average | 11.77x | 2.87x | 11.10x | 3.49% | 24.08B | |
| Weighted average by Cap. | 12.35x | 3.04x | 11.24x | 3.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 8923 Stock
- Valuation Tosei Corporation
Select your edition
All financial news and data tailored to specific country editions
