Valuation Takamisawa Cybernetics Company, Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
898.00 ^JPY	+0.45%		+0.79%	-3.65%

05-15	Takamisawa Cybernetics Company, Ltd.'s Equity Buyback announced on May 14, 2026, has closed with 227,000 shares, representing 5.16% for ¥205.44 million.	CI
05-15	Tranche Update on Takamisawa Cybernetics Company, Ltd.'s Equity Buyback Plan announced on May 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,385	3,167	6,827	6,431	4,614	3,985
Change	-	-27.78%	115.56%	-5.8%	-28.25%	-13.63%
Enterprise Value (EV) ¹	7,071	5,339	8,980	8,505	6,512	6,004
Change	-	-24.5%	68.19%	-5.29%	-23.43%	-7.8%
P/E	6.83x	29.1x	15.1x	9.82x	4.61x	8.03x
PBR	1.19x	0.83x	1.6x	1.27x	0.76x	0.6x
PEG	-	-0.4x	0x	0.2x	0.1x	-0.2x
Capitalization / Revenue	0.34x	0.32x	0.64x	0.49x	0.3x	0.31x
EV / Revenue	0.55x	0.54x	0.84x	0.65x	0.42x	0.47x
EV / EBITDA	4.5x	6.81x	8.38x	6.18x	3.81x	6.35x
EV / EBIT	7.5x	21.7x	13.8x	8.64x	4.74x	9.72x
EV / FCF	9.9x	8.01x	26.1x	19.6x	18.2x	27.3x
FCF Yield	10.1%	12.5%	3.84%	5.11%	5.5%	3.66%
Dividend per Share ²	12	12	14	16	20	23
Rate of return	1.2%	1.67%	0.9%	1.09%	1.91%	2.54%
EPS ²	146	24.78	102.5	148.9	227.6	112.8
Distribution rate	8.22%	48.4%	13.7%	10.7%	8.79%	20.4%
Net sales ¹	12,749	9,913	10,713	13,050	15,391	12,897
EBITDA ¹	1,572	784	1,071	1,376	1,708	945
EBIT ¹	943	246	650	984	1,374	618
Net income ¹	642	109	451	655	1,001	496
Net Debt ¹	2,686	2,172	2,153	2,074	1,898	2,019
Reference price ²	997.00	720.00	1,552.00	1,462.00	1,049.00	906.00
Nbr of stocks (in thousands)	4,399	4,399	4,399	4,399	4,399	4,399
Announcement Date	6/30/21	6/30/22	6/30/23	6/26/24	6/25/25	6/23/26