Valuation TOYO Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 31/07/2026 +04			5-day change	1st Jan Change
1,959.00 ^JPY	+2.24%		-0.71%	+11.62%

05-13	TOYO Corporation Reports Earnings Results for the Half Year Ended March 31, 2026	CI
05-13	Toyo Corporation Announces Dividend for the Second Quarter Ended March 31, 2026, Payable on June 9, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,592	28,621	29,168	35,368	34,426	42,324	-	-
Change	-	0.1%	1.91%	21.25%	-2.66%	22.94%	-	-
Enterprise Value (EV)	14,409	22,398	25,142	32,336	31,387	42,324	42,324	42,324
Change	-	55.45%	12.25%	28.61%	-2.93%	34.85%	0%	0%
P/E	17x	14.9x	19.3x	14.3x	28.8x	14.6x	13.2x	13.2x
PBR	0.97x	0.97x	1.03x	1.24x	1.23x	1.44x	1.36x	1.3x
PEG	-	1x	-1.1x	0.2x	-0.6x	0x	1.3x	-
Capitalization / Revenue	1.22x	1.08x	1.04x	1.01x	1.06x	1.06x	0.94x	0.94x
EV / Revenue	0x	0x	0x	0x	0x	1.06x	0.94x	0.94x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.6x	9.41x	9.41x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	43	50	54	68	69	70	72	75
Rate of return	3.56%	4.14%	4.14%	4.21%	4.32%	3.57%	3.68%	3.83%
EPS ²	70.97	81.16	67.5	113	55.55	134.2	148.1	148.1
Distribution rate	60.6%	61.6%	80%	60.2%	124%	52.2%	48.6%	50.6%
Net sales ¹	23,511	26,490	28,172	35,040	32,559	40,000	45,000	45,000
EBITDA	-	-	-	4,518	3,094	-	-	-
EBIT ¹	1,725	2,332	1,472	3,360	1,914	4,000	4,500	4,500
Net income ¹	1,734	1,919	1,534	2,520	1,195	2,900	3,200	3,200
Net Debt	-14,183	-6,223	-4,026	-3,032	-3,039	-	-	-
Reference price ²	1,209.00	1,208.00	1,305.00	1,614.00	1,598.00	1,959.00	1,959.00	1,959.00
Nbr of stocks (in thousands)	23,649	23,693	22,351	21,913	21,543	21,605	-	-
Announcement Date	02/11/21	09/11/22	08/11/23	13/11/24	12/11/25	-	-	-

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.($)
TOYO CORPORATION	14.6x	-	-	3.57%	266M
W.W. GRAINGER, INC.	30.42x	3.43x	19.97x	0.7%	65.26B
FASTENAL COMPANY	37.94x	5.9x	26.06x	2.03%	54.75B
DIPLOMA PLC	33.86x	5.6x	20.14x	0.89%	13.21B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	32.24x	2.57x	20.85x	0.56%	12.76B
CORE & MAIN, INC.	16.17x	1.28x	10.3x	-.--%	8.23B
MSC INDUSTRIAL DIRECT CO., INC.	27.48x	1.81x	15.38x	2.84%	6.89B
RS GROUP PLC	18.3x	1.19x	10.39x	3.43%	4.34B
BUFAB AB	31.62x	3.26x	18.69x	1.11%	2.68B
DNOW INC.	201.71x	0.57x	12.61x	-	2.58B
Average	44.43x	2.85x	17.16x	1.68%	17.1B
Weighted average by Cap.	34.69x	4.05x	20.97x	1.27%