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 66,371 - -
Change - 33% -27.72% -14.59% 14.16% 39.95% - -
Enterprise Value (EV) 1 68,073 88,164 65,058 55,197 66,955 86,904 83,696 79,659
Change - 29.51% -26.21% -15.16% 21.3% 29.79% -3.69% -4.82%
P/E -604x 32.9x 21.7x 14.9x -34.5x 11.6x 9.66x 9.8x
PBR 1.01x 1.28x 0.85x 0.65x 0.76x 0.96x 0.89x 0.83x
PEG - -0x 2.25x 0.6x 0x -0x 0.5x -6.47x
Capitalization / Revenue 0.57x 0.62x 0.46x 0.36x 0.38x 0.45x 0.41x 0.4x
EV / Revenue 0.77x 0.82x 0.61x 0.48x 0.54x 0.6x 0.52x 0.47x
EV / EBITDA 13.8x 10.1x 7.33x 5.82x 6.92x 6.95x 5.81x 5.21x
EV / EBIT 43.5x 18.3x 13.2x 10.6x 12.7x 12.7x 9.01x 7.97x
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% 1.98% 1.98% 1.98%
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 2 616.00 824.00 595.00 508.00 596.00 807.00 807.00 807.00
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.($)
11.58x0.58x6.78x1.98% 408M
29.39x5.52x16.76x0.67% 186B
33.07x11.73x21.39x0.83% 119B
47.48x5.98x20.47x0.88% 110B
13.15x0.3x6.61x3.83% 105B
30.33x4.93x16.24x1.14% 71.64B
52.72x5.72x26.14x0.26% 62.07B
17.89x1.06x11.88x0.7% 60.11B
19.66x3.31x12.68x1.36% 61.92B
16.39x5.79x11.76x0.77% 52.59B
Average 27.17x 4.49x 15.07x 1.24% 82.87B
Weighted average by Cap. 29.69x 5.30x 16.30x 1.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tamura Corporation

Historical PBR trend

Valuation ratios - PBR - Tamura Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tamura Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tamura Corporation


Year-on-year evolution of the Yield

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