Valuation T&D Holdings, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
4,993.00 ^JPY	+2.38%		+0.83%	+38.12%

09-11	Tranche Update on T&D Holdings, Inc.'s Equity Buyback Plan announced on June 4, 2026.	CI
09-09	T&D Holdings, Inc.'s Equity Buyback announced on June 4, 2026, has closed with 6,138,700 shares, representing 1.28% for ¥29,999.63 million.	CI

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	2,389,859	-	-
Change	-	-4.89%	53.33%	18.07%	16.79%	25.9%	-	-
Enterprise Value (EV) ¹	943,897	897,787	1,376,586	1,625,358	1,475,475	2,838,965	2,743,402	2,749,987
Change	-	-4.89%	53.33%	18.07%	-9.22%	92.41%	-3.37%	0.24%
P/E	68.5x	-6.92x	14.2x	13.1x	14.1x	16.7x	12.6x	13.5x
PBR	0.68x	0.91x	0.98x	1.25x	1.18x	1.4x	1.4x	1.38x
PEG	-	0x	-0x	0.4x	0.9x	2.32x	0.4x	-2.08x
Capitalization / Revenue	0.36x	0.28x	0.43x	0.44x	0.55x	0.72x	0.76x	0.78x
EV / Revenue	0.36x	0.28x	0.43x	0.44x	0.42x	0.85x	0.87x	0.89x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	56	62	70	80	130	167.1	200.3	229.9
Rate of return	3.35%	3.78%	2.69%	2.52%	3.29%	3.35%	4.01%	4.6%
EPS ²	24.39	-237.3	183.1	241.7	279.6	299.8	395.4	369.7
Distribution rate	230%	-26.1%	38.2%	33.1%	46.5%	55.7%	50.7%	62.2%
Net sales ¹	2,614,377	3,214,110	3,207,991	3,730,479	3,482,214	3,328,360	3,136,720	3,081,360
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	14,180	-132,150	98,777	126,411	138,968	149,303	187,651	169,607
Net Debt ¹	-	-	-	-	-422,810	449,106	353,543	360,129
Reference price ²	1,671.00	1,641.00	2,597.50	3,174.00	3,956.00	4,993.00	4,993.00	4,993.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
T&D HOLDINGS, INC.	16.27x	0.84x	-	3.43%	14.68B
CHINA LIFE INSURANCE COMPANY LIMITED	4.38x	1.47x	-	3.83%	144B
FUBON FINANCIAL HOLDING CO., LTD.	13.69x	-	-	3.74%	65.98B
LIFE INSURANCE CORPORATION OF INDIA	8.71x	0.45x	10.68x	1.43%	53.5B
JAPAN POST HOLDINGS CO., LTD.	16.39x	11x	105.38x	2.42%	42.74B
NN GROUP N.V.	9.92x	2.23x	10.47x	5.27%	23.31B
KGI FINANCIAL HOLDING CO., LTD.	13.22x	-	-	4.36%	20.76B
SBI LIFE INSURANCE COMPANY LIMITED	60.09x	1.17x	-	0.2%	18.34B
IA FINANCIAL CORPORATION INC.	16.61x	-	-	2.05%	13.11B
GLOBE LIFE INC.	10.73x	2.52x	9.29x	0.74%	12.86B
Average	17.00x	2.81x	33.96x	2.75%	40.93B
Weighted average by Cap.	11.98x	2.66x	41.07x	3.13%