Valuation Tear Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-06 EST			5-day change	1st Jan Change
408.00 ^JPY	-2.86%		-3.55%	-20.16%

23-11-19	Tear Corporation completed the acquisition of Hakkoden Co., Ltd. and Tokai Tenrei, K.K. from NSSK 2 Investment L.P. and Nssk II Investment L.P. managed by Nippon Sangyo Suishin Kiko Ltd., NSSK Maples 2017 L.P. PineBee Co., Ltd and Yasutaka Matsumura	CI
23-10-23	Tear Corporation agreed to acquire Hakkoden Co., Ltd. and Tokai Tenrei, K.K. from NSSK 2 Investment L.P. and Nssk II Investment L.P. managed by Nippon Sangyo Suishin Kiko Ltd., NSSK Maples 2017 L.P. PineBee Co., Ltd and Yasutaka Matsumura for ¥7.2 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	9,791	11,180	9,455	10,281	10,262	11,342
Change	-	14.19%	-15.43%	8.74%	-0.18%	10.53%
Enterprise Value (EV) ¹	9,296	10,463	8,743	10,160	18,204	19,118
Change	-	12.55%	-16.44%	16.21%	79.18%	5.02%
P/E	28.4x	20.6x	16.6x	13x	13.6x	12.7x
PBR	1.1x	1.24x	1.26x	1.3x	1.25x	1.32x
PEG	-	0.4x	3.46x	0.3x	-2.8x	0.7x
Capitalization / Revenue	0.82x	0.92x	0.71x	0.73x	0.54x	0.53x
EV / Revenue	0.78x	0.86x	0.66x	0.72x	0.97x	0.89x
EV / EBITDA	7.76x	7.26x	5.38x	5.77x	6.86x	6.1x
EV / EBIT	15.6x	11.8x	8.26x	8.94x	12.7x	11.6x
EV / FCF	48.6x	14.7x	4.13x	-53.2x	11.8x	19.9x
FCF Yield	2.06%	6.81%	24.2%	-1.88%	8.47%	5.02%
Dividend per Share ²	20	20	20	20	20	20
Rate of return	4.58%	4.01%	4.74%	4.38%	4.39%	3.97%
EPS ²	15.4	24.19	25.35	35.13	33.42	39.59
Distribution rate	130%	82.7%	78.9%	56.9%	59.8%	50.5%
Net sales ¹	11,919	12,203	13,283	14,068	18,839	21,563
EBITDA ¹	1,198	1,441	1,624	1,761	2,653	3,135
EBIT ¹	596	888	1,058	1,136	1,439	1,644
Net income ¹	345	542	568	789	752	891
Net Debt ¹	-495	-717	-712	-121	7,942	7,776
Reference price ²	437.00	499.00	422.00	457.00	456.00	504.00
Nbr of stocks (in thousands)	22,405	22,405	22,405	22,497	22,505	22,505
Announcement Date	12/18/20	12/22/21	12/23/22	12/22/23	12/20/24	12/19/25

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.($)
TEAR CORPORATION	-	-	-	-	59.84M
SERVICE CORPORATION INTERNATIONAL	18.57x	3.42x	11.39x	1.86%	10.25B
H&R BLOCK, INC.	9.48x	1.92x	7.09x	3.37%	6.78B
FRONTDOOR, INC.	23.61x	3.33x	12.36x	-	6.61B
VALVOLINE INC.	35.41x	2.98x	11.13x	-.--%	4.57B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	-26.92x	1.32x	7.92x	-.--%	2.66B
BOYD GROUP SERVICES INC.	93.62x	1.11x	8.33x	0.5%	2.5B
DRIVEN BRANDS HOLDINGS INC.	12.94x	1.94x	9.01x	-	1.99B
VESTIS CORPORATION	88.89x	1.15x	9.72x	-	1.87B
Average	31.95x	2.15x	9.62x	1.15%	4.14B
Weighted average by Cap.	24.89x	2.58x	10.08x	1.61%