Valuation Tosoh Corporation

Stocks

Delayed Japan Exchange 10:11:50 27/08/2026 +04			5-day change	1st Jan Change
2,668.50 ^JPY	+0.55%		+2.79%	+13.46%

08-04	Tosoh's Attributable Income Rises 198% in Fiscal Q1	MT
08-04	Tosoh Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and 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	577,230	572,045	656,481	654,060	712,307	817,139	-	-
Change	-	-0.9%	14.76%	-0.37%	8.91%	14.72%	-	-
Enterprise Value (EV) ¹	507,619	628,545	683,004	691,616	761,601	901,039	919,442	923,882
Change	-	23.82%	8.66%	1.26%	10.12%	18.31%	2.04%	0.48%
P/E	5.35x	11.4x	11.5x	11.3x	17.5x	12.8x	12x	11x
PBR	0.81x	0.77x	0.83x	0.79x	0.86x	0.96x	0.92x	0.88x
PEG	-	-0.2x	0.8x	9.88x	-0.6x	0.2x	1.79x	1.2x
Capitalization / Revenue	0.63x	0.54x	0.65x	0.62x	0.7x	0.73x	0.72x	0.69x
EV / Revenue	0.55x	0.59x	0.68x	0.65x	0.75x	0.8x	0.81x	0.78x
EV / EBITDA	2.75x	5.34x	5.49x	4.72x	5.3x	5.66x	5.4x	5.05x
EV / EBIT	3.52x	8.42x	8.55x	6.99x	7.97x	8.04x	7.77x	7.18x
EV / FCF	7.8x	-6.62x	12x	27.6x	18.2x	11.1x	16.9x	14.5x
FCF Yield	12.8%	-15.1%	8.35%	3.62%	5.5%	8.99%	5.9%	6.88%
Dividend per Share ²	80	80	85	100	100	100	106.7	113.1
Rate of return	4.41%	4.45%	4.12%	4.87%	4.32%	3.77%	4.02%	4.26%
EPS ²	339.2	158.1	180.1	182.1	132.4	207.4	221.3	241.6
Distribution rate	23.6%	50.6%	47.2%	54.9%	75.5%	48.2%	48.2%	46.8%
Net sales ¹	918,580	1,064,376	1,005,640	1,063,382	1,019,917	1,125,439	1,141,554	1,190,092
EBITDA ¹	184,708	117,668	124,356	146,414	143,613	159,233	170,272	182,957
EBIT ¹	144,045	74,606	79,845	98,906	95,532	112,098	118,298	128,642
Net income ¹	107,938	50,335	57,324	58,002	41,615	63,637	66,183	71,873
Net Debt ¹	-69,611	56,500	26,523	37,556	49,294	83,900	102,304	106,743
Reference price ²	1,814.00	1,797.00	2,062.00	2,053.50	2,313.50	2,654.00	2,654.00	2,654.00
Nbr of stocks (in thousands)	318,209	318,334	318,371	318,510	307,892	307,889	-	-
Announcement Date	12/05/22	12/05/23	13/05/24	13/05/25	13/05/26	-	-	-

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.($)
TOSOH CORPORATION	12.8x	0.8x	5.66x	3.77%	5.13B
SHIN-ETSU CHEMICAL CO., LTD.	19.64x	3.5x	9.9x	2.02%	69.63B
BASF SE	12.27x	0.93x	7.75x	4.4%	51.94B
PIDILITE INDUSTRIES LIMITED	58.8x	9.44x	40.2x	0.93%	17.61B
ASAHI KASEI CORPORATION	13.18x	0.87x	6.15x	2.78%	13.73B
BRENNTAG SE	15.78x	0.71x	7.74x	3.13%	10.19B
MITSUBISHI CHEMICAL GROUP CORPORATION	12.72x	0.73x	5.03x	2.83%	9.65B
SYENSQO SA/NV	37.51x	1.7x	9x	2.05%	9.5B
SRF LIMITED	32.21x	4.4x	18.82x	0.36%	8.04B
SASOL LIMITED	5.17x	0.67x	3.17x	-.--%	7.2B
Average	22.01x	2.38x	11.34x	2.23%	20.26B
Weighted average by Cap.	20.84x	2.69x	11.35x	2.59%