Valuation Tacmina Corporation

Stocks

Market Closed - Japan Exchange 01:41:00 2026-08-28 EDT			5-day change	1st Jan Change
1,577.00 ^JPY	-0.19%		-0.63%	-3.19%

24-12-03	Tranche Update on Tacmina Corporation's Equity Buyback Plan announced on November 1, 2024.	CI
24-12-01	Tacmina Corporation's Equity Buyback announced on November 1, 2024, has closed with 361,880 shares, representing 4.99% for ¥614.11 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	9,648	8,555	8,925	14,028	11,534	10,792
Change	-	-11.33%	4.33%	57.17%	-17.78%	-6.43%
Enterprise Value (EV) ¹	6,580	5,345	5,527	10,334	8,709	7,449
Change	-	-18.77%	3.42%	86.96%	-15.72%	-14.47%
P/E	16.4x	9.72x	8.41x	11.7x	9.84x	8.76x
PBR	1.28x	1.05x	0.99x	1.4x	1.12x	0.95x
PEG	-	0.2x	0.4x	0.9x	3.24x	1.81x
Capitalization / Revenue	1.17x	0.99x	0.92x	1.27x	1.04x	0.97x
EV / Revenue	0.8x	0.62x	0.57x	0.94x	0.78x	0.67x
EV / EBITDA	6.2x	3.74x	3.27x	5.64x	4.62x	3.86x
EV / EBIT	7.82x	4.39x	3.79x	6.53x	5.43x	4.57x
EV / FCF	5.81x	11.5x	10x	27.2x	33.4x	16.1x
FCF Yield	17.2%	8.73%	9.99%	3.68%	2.99%	6.21%
Dividend per Share ²	40	45	-	50	50	54
Rate of return	2.99%	3.79%	-	2.58%	2.99%	3.45%
EPS ²	81.87	122.1	146.8	165.1	170.2	178.4
Distribution rate	48.9%	36.9%	-	30.3%	29.4%	30.3%
Net sales ¹	8,269	8,676	9,744	11,015	11,119	11,155
EBITDA ¹	1,062	1,431	1,689	1,833	1,884	1,930
EBIT ¹	841	1,218	1,459	1,583	1,603	1,631
Net income ¹	589	880	1,060	1,195	1,217	1,231
Net Debt ¹	-3,068	-3,210	-3,398	-3,694	-2,825	-3,343
Reference price ²	1,340.00	1,186.00	1,235.00	1,936.00	1,674.00	1,563.00
Nbr of stocks (in thousands)	7,200	7,213	7,227	7,246	6,890	6,905
Announcement Date	6/21/21	6/27/22	6/22/23	6/20/24	6/23/25	6/22/26

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.($)
TACMINA CORPORATION	-	-	-	-	68.07M
IDEX CORPORATION	31.59x	4.93x	18.14x	1.27%	16.98B
GRACO INC.	24.7x	5.18x	15.8x	1.48%	12.84B
FLOWSERVE CORPORATION	21.69x	2.34x	12.99x	1.08%	10.21B
INTERPUMP GROUP S.P.A.	17.51x	1.89x	8.56x	0.96%	4.58B
FRANKLIN ELECTRIC CO., INC.	21.84x	1.99x	12.76x	-	4.45B
HAYWARD HOLDINGS, INC.	19.65x	3.02x	11.31x	-.--%	3B
THE GORMAN-RUPP COMPANY	27.97x	3.07x	15.39x	-	2.01B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	41.85x	-	-	-	1.81B
KSB SE & CO. KGAA	11.21x	0.41x	3.58x	2.94%	1.87B
Average	24.22x	2.85x	12.32x	1.29%	5.78B
Weighted average by Cap.	25.35x	3.71x	14.50x	1.24%