Valuation T&D Holdings, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-28 EDT			5-day change	1st Jan Change
4,859.00 ^JPY	+0.23%		+1.33%	+34.41%

08-07	T&D Holdings' Attributable Profit Grows 13% in Fiscal Q1	MT
07-30	T&D Logs 1.881 Trillion Yen Unrealized Loss on Bond Holdings	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	943,897	897,787	1,376,586	1,625,358	1,898,285	2,325,721	-	-
Change	-	-4.89%	53.33%	18.07%	16.79%	22.52%	-	-
Enterprise Value (EV) ¹	943,897	897,787	1,376,586	1,625,358	1,898,285	2,774,827	2,679,264	2,685,849
Change	-	-4.89%	53.33%	18.07%	16.79%	46.18%	-3.44%	0.25%
P/E	68.5x	-6.92x	14.2x	13.1x	14.1x	16.3x	12.5x	13.3x
PBR	0.68x	0.91x	0.98x	1.25x	1.18x	1.38x	1.39x	1.37x
PEG	-	0x	-0x	0.4x	0.9x	2.57x	0.4x	-2.23x
Capitalization / Revenue	0.36x	0.28x	0.43x	0.44x	0.55x	0.7x	0.74x	0.75x
EV / Revenue	0.36x	0.28x	0.43x	0.44x	0.55x	0.84x	0.85x	0.87x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	56	62	70	80	130	166.4	199.1	229.3
Rate of return	3.35%	3.78%	2.69%	2.52%	3.29%	3.43%	4.1%	4.72%
EPS ²	24.39	-237.3	183.1	241.7	279.6	297.4	389.2	366
Distribution rate	230%	-26.1%	38.2%	33.1%	46.5%	56%	51.2%	62.6%
Net sales ¹	2,614,377	3,214,110	3,207,991	3,730,479	3,482,214	3,310,600	3,137,000	3,096,260
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	14,180	-132,150	98,777	126,411	138,968	148,393	182,080	171,692
Net Debt ¹	-	-	-	-	-	449,106	353,543	360,129
Reference price ²	1,671.00	1,641.00	2,597.50	3,174.00	3,956.00	4,859.00	4,859.00	4,859.00
Nbr of stocks (in thousands)	564,869	547,097	529,966	512,085	479,850	478,642	-	-
Announcement Date	5/13/22	5/15/23	5/15/24	5/15/25	5/15/26	-	-	-

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.($)
T&D HOLDINGS, INC.	16.34x	0.84x	-	3.43%	14.54B
CHINA LIFE INSURANCE COMPANY LIMITED	5.26x	1.45x	-	3.65%	146B
FUBON FINANCIAL HOLDING CO., LTD.	13.32x	-	-	3.89%	63.7B
LIFE INSURANCE CORPORATION OF INDIA	9.06x	0.47x	11.14x	1.38%	55.86B
JAPAN POST HOLDINGS CO., LTD.	16.29x	10.99x	86.43x	2.47%	41.58B
NN GROUP N.V.	10.06x	2.2x	10.4x	5.33%	23.54B
SBI LIFE INSURANCE COMPANY LIMITED	60.31x	1.18x	-	0.2%	18.49B
KGI FINANCIAL HOLDING CO., LTD.	11.12x	-	-	4.89%	17.56B
GLOBE LIFE INC.	11.08x	2.58x	9.54x	0.71%	13.28B
IA FINANCIAL CORPORATION INC.	15.57x	-	-	2.19%	12.55B
Average	16.84x	2.82x	29.38x	2.81%	40.75B
Weighted average by Cap.	12.10x	2.60x	34.17x	3.1%