Valuation TOA Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-06 EDT			5-day change	1st Jan Change
2,075.00 ^JPY	+0.29%		-3.94%	-26.70%

08-06	TOA Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	TOA Corporation Provides Dividend Guidance for the Second Quarter End of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	48,091	57,642	99,505	102,913	235,395	160,461	-	-
Change	-	19.86%	72.63%	3.42%	128.73%	-31.83%	-	-
Enterprise Value (EV)	46,883	76,396	90,144	111,778	211,150	160,461	160,461	160,461
Change	-	62.95%	18%	24%	88.9%	-24.01%	0%	0%
P/E	6.52x	11.8x	9.54x	6.9x	12.3x	9.53x	9.15x	8.19x
PBR	0.63x	0.65x	1.01x	0.97x	2.02x	1.35x	1.27x	-
PEG	-	-0.3x	0x	0.1x	0.4x	-0.8x	2.2x	0.7x
Capitalization / Revenue	0.22x	0.27x	0.35x	0.31x	0.66x	0.46x	0.44x	0.43x
EV / Revenue	0x	0x	0x	0x	0x	0.46x	0.44x	0.43x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.52x	6.24x	5.83x
EV / FCF	-0x	-	0x	-	0x	10.5x	15.3x	-
FCF Yield	-10.3%	-	36.6%	-	19%	9.54%	6.54%	-
Dividend per Share ²	22.5	22.5	40	76	100	87.5	91	81
Rate of return	3.61%	3.39%	3.28%	5.86%	3.28%	4.22%	4.39%	3.9%
EPS ²	95.7	56.14	127.7	187.9	248.4	217.8	226.8	253.5
Distribution rate	23.5%	40.1%	31.3%	40.4%	40.3%	40.2%	40.1%	32%
Net sales ¹	219,814	213,569	283,852	330,472	358,697	349,200	360,700	373,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,874	6,555	17,231	20,621	24,199	24,600	25,700	27,500
Net income ¹	7,385	4,835	10,517	14,908	19,361	16,850	17,550	19,600
Net Debt	-1,208	18,754	-9,361	8,865	-24,245	-	-	-
Reference price ²	623.75	663.50	1,218.00	1,297.00	3,045.00	2,075.00	2,075.00	2,075.00
Nbr of stocks (in thousands)	77,100	86,876	81,696	79,347	77,305	77,331	-	-
Announcement Date	5/13/22	5/12/23	5/13/24	5/13/25	5/13/26	-	-	-

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.($)
TOA CORPORATION	9.5x	-	-	4.23%	1.01B
QUANTA SERVICES, INC.	58.97x	2.72x	25.92x	0.06%	103B
VINCI	11.68x	1.01x	5.55x	5%	65.94B
COMFORT SYSTEMS USA, INC.	35.27x	4.44x	24.11x	0.19%	60.19B
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.18x	1.17%	53.42B
FERROVIAL N.V.	47.94x	3.86x	24.44x	2.02%	37.24B
EMCOR GROUP, INC.	23.79x	1.62x	14.99x	0.19%	34.37B
HOCHTIEF AG	27.77x	0.69x	11.4x	2.24%	33.92B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.43x	0.42x	6.68x	2.76%	28.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	26.76x	1.89x	15.36x	2.35%	44.37B
Weighted average by Cap.	32.95x	2.17x	17.31x	1.8%