Company Valuation: Tamura Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 50,597 67,295 48,642 41,545 47,426 76,159 - -
Change - 33% -27.72% -14.59% 14.16% 60.59% - -
Enterprise Value (EV) 1 68,073 88,164 65,058 55,197 66,955 96,693 93,484 89,447
Change - 29.51% -26.21% -15.16% 21.3% 44.41% -3.32% -4.32%
P/E -604x 32.9x 21.7x 14.9x -34.5x 13.7x 11.5x 11.6x
PBR 1.01x 1.28x 0.85x 0.65x 0.76x 1.13x 1.06x 0.99x
PEG - -0x 2.25x 0.6x 0x -0x 0.6x -7.66x
Capitalization / Revenue 0.57x 0.62x 0.46x 0.36x 0.38x 0.52x 0.47x 0.45x
EV / Revenue 0.77x 0.82x 0.61x 0.48x 0.54x 0.66x 0.58x 0.53x
EV / EBITDA 13.8x 10.1x 7.33x 5.82x 6.92x 7.74x 6.49x 5.85x
EV / EBIT 43.5x 18.3x 13.2x 10.6x 12.7x 14.1x 10.1x 8.94x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 10 10 10 13 13 16 16 16
Rate of return 1.62% 1.21% 1.68% 2.56% 2.18% 1.67% 1.67% 1.67%
EPS 2 -1.02 25.01 27.42 34.03 -17.29 69.68 83.57 82.3
Distribution rate -980% 40% 36.5% 38.2% -75.2% 23% 19.1% 19.4%
Net sales 1 88,328 107,993 106,622 114,051 123,559 145,913 160,380 168,000
EBITDA 1 4,925 8,744 8,880 9,484 9,682 12,500 14,400 15,300
EBIT 1 1,564 4,829 4,940 5,195 5,287 6,853 9,294 10,000
Net income 1 -84 2,047 2,240 2,782 -1,385 5,200 6,761 6,550
Net Debt 1 17,476 20,869 16,416 13,652 19,529 20,533 17,325 13,288
Reference price 2 616.00 824.00 595.00 508.00 596.00 957.00 957.00 957.00
Nbr of stocks (in thousands) 82,139 81,668 81,751 81,782 79,574 79,581 - -
Announcement Date 5/11/22 5/11/23 5/10/24 5/12/25 5/11/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.73x0.66x7.74x1.67% 483M
34.12x6.35x19.36x0.66% 214B
61.15x7.63x26.14x0.71% 141B
34.41x12.23x22.34x0.8% 123B
13.47x0.31x6.78x3.73% 111B
41.96x6.89x22.53x0.83% 97.72B
75.33x8.08x37.26x0.19% 86.45B
25.33x9.09x18.46x0.5% 80.89B
20.27x3.41x13.04x1.32% 63.8B
45.53x6.37x24x0.01% 66B
Average 36.53x 6.10x 19.76x 1.04% 98.52B
Weighted average by Cap. 39.25x 6.83x 21.00x 0.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 6768 Stock
  4. Valuation Tamura Corporation