Valuation TOA Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-15 EDT			5-day change	1st Jan Change
2,140.00 ^JPY	+1.13%		+1.71%	-24.41%

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	163,632	-	-
Change	-	19.86%	72.63%	3.42%	128.73%	-30.49%	-	-
Enterprise Value (EV)	46,883	76,396	90,144	111,778	211,150	163,632	163,632	163,632
Change	-	62.95%	18%	24%	88.9%	-22.5%	0%	0%
P/E	6.52x	11.8x	9.54x	6.9x	12.3x	9.72x	9.33x	8.35x
PBR	0.63x	0.65x	1.01x	0.97x	2.02x	1.38x	1.29x	-
PEG	-	-0.3x	0x	0.1x	0.4x	-0.8x	2.24x	0.7x
Capitalization / Revenue	0.22x	0.27x	0.35x	0.31x	0.66x	0.47x	0.45x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.47x	0.45x	0.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.65x	6.37x	5.95x
EV / FCF	-0x	-	0x	-	0x	10.7x	15.6x	-
FCF Yield	-10.3%	-	36.6%	-	19%	9.35%	6.42%	-
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%	4.14%	4.3%	3.83%
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	2,116.00	2,116.00	2,116.00
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	9.72x	-	-	4.14%	1.06B
STERLING INFRASTRUCTURE, INC.	26.96x	3.39x	15.36x	-	14.46B
CONSTRUCTION PARTNERS, INC.	32.6x	1.95x	12.75x	-.--%	5.5B
IRB INFRASTRUCTURE DEVELOPERS LIMITED	19.16x	4.74x	8.18x	1.43%	2.47B
SHANDONG HI-SPEED ROAD&BRIDGE GROUP CO., LTD.	3.61x	-	-	-	1.12B
I.CO.P. S.P.A. SOCIETÀ BENEFIT	16.68x	1.58x	8.72x	0.8%	998M
G R INFRAPROJECTS LIMITED	9.86x	0.88x	7.79x	0.86%	864M
Average	16.94x	2.51x	10.56x	1.45%	3.78B
Weighted average by Cap.	24.78x	3.04x	13.49x	0.87%