Valuation Tayca Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
2,308.00 ^JPY	+1.50%		+1.32%	+86.88%

10-05	Tranche Update on Tayca Corporation's Equity Buyback Plan announced on May 13, 2026.	CI
08-07	Tayca Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	34,463	29,919	27,207	35,006	30,417	38,744
Change	-	-13.18%	-9.06%	28.67%	-13.11%	27.38%
Enterprise Value (EV) ¹	27,643	21,864	22,401	30,227	28,859	39,848
Change	-	-20.9%	2.46%	34.94%	-4.53%	38.08%
P/E	17.9x	10.5x	9.11x	18.9x	12.6x	-44.1x
PBR	0.69x	0.59x	0.51x	0.61x	0.52x	0.64x
PEG	-	0.2x	1.84x	-0.5x	0.4x	0x
Capitalization / Revenue	0.9x	0.65x	0.5x	0.66x	0.55x	0.68x
EV / Revenue	0.72x	0.47x	0.41x	0.57x	0.52x	0.69x
EV / EBITDA	4.7x	3.08x	2.93x	5.47x	4.29x	6.51x
EV / EBIT	9.44x	5.99x	5.3x	13x	8.18x	18.3x
EV / FCF	-101x	13.2x	-8.01x	105x	-22.7x	-9.92x
FCF Yield	-0.99%	7.57%	-12.5%	0.95%	-4.41%	-10.1%
Dividend per Share ²	36	36	36	38	38	60
Rate of return	2.42%	2.79%	3.07%	2.5%	2.85%	3.54%
EPS ²	83.15	122.8	128.9	80.57	105.5	-38.46
Distribution rate	43.3%	29.3%	27.9%	47.2%	36%	-156%
Net sales ¹	38,402	46,362	54,773	52,993	55,737	57,373
EBITDA ¹	5,884	7,107	7,644	5,528	6,725	6,119
EBIT ¹	2,928	3,652	4,225	2,326	3,526	2,178
Net income ¹	1,927	2,845	2,986	1,866	2,422	-878
Net Debt ¹	-6,820	-8,055	-4,806	-4,779	-1,558	1,104
Reference price ²	1,487.00	1,291.00	1,174.00	1,521.00	1,333.00	1,697.00
Nbr of stocks (in thousands)	23,176	23,175	23,175	23,015	22,819	22,831
Announcement Date	6/28/21	6/29/22	6/28/23	6/27/24	6/26/25	6/23/26

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.($)
TAYCA CORPORATION	-	-	-	-	331M
LINDE PLC	30.42x	6.96x	17.81x	1.29%	230B
AIR LIQUIDE	27.96x	4.33x	13.95x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	30.06x	3.65x	18.7x	0.96%	80.89B
NAN YA PLASTICS CORPORATION	20.45x	7.1x	32.59x	3.63%	75.04B
AIR PRODUCTS & CHEMICALS, INC.	88.95x	6.55x	15.23x	2.41%	66.71B
SABIC	83.64x	1.23x	8.34x	6.21%	35.62B
WANHUA CHEMICAL GROUP CO., LTD.	10.56x	1.14x	6.16x	3.14%	30.99B
PPG INDUSTRIES, INC.	14.82x	1.72x	10.1x	2.7%	23.87B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.02x	3.02x	7.09x	4.69%	24.35B
Average	35.10x	3.97x	14.44x	3.01%	69.16B
Weighted average by Cap.	35.06x	5.20x	16.92x	2.26%