|
Delayed
Japan Exchange
10:30:00 22/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,779.00 JPY | +1.48% |
|
+5.20% | +3.67% |
| 10-05 | Tosei Revises Consolidated Earnings, Dividend Forecasts for 2026 | MT |
| 10-05 | Tosei Corporation Reports Earnings Results for the Nine Months Ended August 31, 2026 | CI |
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 | 170,406 | - | - |
| Change | - | 43.65% | 31.77% | 35.78% | 35.86% | 6.12% | - | - |
| Enterprise Value (EV) | 131,754 | 162,756 | 198,645 | 253,982 | 309,111 | 170,406 | 170,406 | 170,406 |
| Change | - | 23.53% | 22.05% | 27.86% | 21.71% | -44.87% | 0% | 0% |
| P/E | 6.76x | 7.72x | 8.2x | 9.86x | 10.9x | 10.5x | 9.82x | 8.91x |
| PBR | 0.7x | 0.92x | 1.06x | 1.31x | 1.56x | 1.5x | 1.36x | 1.23x |
| PEG | - | 0.3x | 0.4x | 0.8x | 0.5x | 1.05x | 1.48x | 0.9x |
| Capitalization / Revenue | 0.75x | 0.93x | 1.1x | 1.44x | 1.7x | 1.49x | 1.29x | 1.18x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.49x | 1.29x | 1.18x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 6.31x | 5.93x | 5.15x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 6.61x | 6.17x | 5.59x |
| EV / FCF | -0x | -0x | -0x | -0x | -0x | -18.5x | -62.2x | 21.3x |
| FCF Yield | -31.5% | -14% | -11.9% | -15.8% | -1.18% | -5.42% | -1.61% | 4.68% |
| Dividend per Share 2 | 19 | 25.5 | 33 | 39.5 | 50 | 58.25 | 62 | 68.33 |
| Rate of return | 3.95% | 3.64% | 3.66% | 3.24% | 3.02% | 3.32% | 3.54% | 3.9% |
| EPS 2 | 71.28 | 90.83 | 109.9 | 123.7 | 152.2 | 167.4 | 178.4 | 196.7 |
| Distribution rate | 26.7% | 28.1% | 30% | 31.9% | 32.9% | 34.8% | 34.7% | 34.7% |
| Net sales 1 | 61,726 | 70,953 | 79,446 | 82,192 | 94,689 | 114,218 | 132,088 | 144,183 |
| EBITDA 1 | 12,458 | 15,103 | 17,848 | 20,085 | 24,013 | 27,000 | 28,725 | 33,100 |
| EBIT 1 | 10,966 | 13,514 | 16,254 | 18,489 | 22,337 | 25,774 | 27,638 | 30,467 |
| Net income 1 | 6,721 | 8,607 | 10,507 | 11,985 | 14,796 | 16,230 | 17,300 | 19,067 |
| 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 | 1,753.00 | 1,753.00 | 1,753.00 |
| Nbr of stocks (in thousands) | 95,515 | 94,245 | 96,671 | 96,922 | 96,970 | 97,208 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.48x | - | - | 3.32% | 1.08B | |
| 60.45x | - | - | - | 64.84B | |
| 12.53x | 4.39x | 11.26x | 3.84% | 39.66B | |
| 18.95x | 4.08x | 16.42x | 1.29% | 29.2B | |
| 5.7x | 0.76x | 1.57x | 8.68% | 27.72B | |
| 8.25x | 1.49x | 8.35x | 4.29% | 27.48B | |
| 14.28x | 3.13x | 14.99x | 2.45% | 26.31B | |
| 10x | 1.96x | 8.06x | 4.2% | 20.11B | |
| 7.43x | 0.82x | 2.99x | 3.01% | 18.99B | |
| 13.34x | 6.46x | 16.98x | 1.63% | 19.09B | |
| Average | 16.14x | 2.89x | 10.08x | 3.64% | 27.45B | |
| Weighted average by Cap. | 23.09x | 2.95x | 10.24x | 3.77% |
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
