Valuation TOA Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-04 EST			5-day change	1st Jan Change
2,053.00 ^JPY	+0.15%		-0.96%	-27.48%

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	158,528	-	-
Change	-	19.86%	72.63%	3.42%	128.73%	-32.65%	-	-
Enterprise Value (EV)	46,883	76,396	90,144	111,778	211,150	158,528	158,528	158,528
Change	-	62.95%	18%	24%	88.9%	-24.92%	0%	0%
P/E	6.52x	11.8x	9.54x	6.9x	12.3x	9.41x	9.04x	8.09x
PBR	0.63x	0.65x	1.01x	0.97x	2.02x	1.34x	1.25x	-
PEG	-	-0.3x	0x	0.1x	0.4x	-0.8x	2.18x	0.7x
Capitalization / Revenue	0.22x	0.27x	0.35x	0.31x	0.66x	0.45x	0.44x	0.43x
EV / Revenue	0x	0x	0x	0x	0x	0.45x	0.44x	0.43x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.44x	6.17x	5.76x
EV / FCF	-0x	-	0x	-	0x	10.4x	15.1x	-
FCF Yield	-10.3%	-	36.6%	-	19%	9.65%	6.62%	-
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%	4.27%	4.44%	3.95%
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	2,050.00	2,050.00	2,050.00
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	9.41x	-	-	4.27%	1B
QUANTA SERVICES, INC.	51.13x	2.49x	24.08x	0.07%	98.99B
VINCI	12.06x	1.03x	5.68x	4.83%	67.48B
LARSEN & TOUBRO LIMITED	26.26x	2x	20.22x	1.13%	57.29B
COMFORT SYSTEMS USA, INC.	25.31x	3.09x	17.18x	0.26%	44.89B
FERROVIAL N.V.	53.53x	4.22x	26.6x	1.75%	41.71B
HOCHTIEF AG	26.39x	0.66x	10.83x	2.35%	32.22B
EMCOR GROUP, INC.	20.49x	1.44x	12.92x	0.21%	30.97B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	6x	0.35x	7x	4.74%	29.29B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.94x	0.41x	6.54x	2.77%	27.48B
Average	25.25x	1.74x	14.56x	2.24%	43.13B
Weighted average by Cap.	30.19x	1.94x	16.13x	1.82%