Company Valuation: TOBA, INC.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 11,140 11,830 11,693 14,752 13,935 15,260
Change - 6.19% -1.16% 26.16% -5.53% 9.51%
Enterprise Value (EV) 1 966.9 1,730 681.2 2,370 3,463 2,812
Change - 78.93% -60.62% 247.87% 46.16% -18.79%
P/E 11.7x 8.51x 8.39x 13.9x 11.3x 13.8x
PBR 0.61x 0.62x 0.59x 0.72x 0.66x 0.7x
PEG - 0.2x 3x -0.6x 0.7x -1.48x
Capitalization / Revenue 0.44x 0.4x 0.4x 0.52x 0.44x 0.53x
EV / Revenue 0.04x 0.06x 0.02x 0.08x 0.11x 0.1x
EV / EBITDA 0.74x 0.85x 0.38x 1.42x 1.83x 1.65x
EV / EBIT 0.76x 0.88x 0.4x 1.56x 2.06x 1.88x
EV / FCF 0.92x 2.08x 1.16x 0.98x -2.83x 0.94x
FCF Yield 109% 48.1% 86.1% 102% -35.3% 106%
Dividend per Share 2 80 120 120 120 130 -
Rate of return 3.11% 4.27% 4.21% 3.26% 3.69% -
EPS 2 219.4 330.6 339.8 264.7 310.7 281.7
Distribution rate 36.5% 36.3% 35.3% 45.3% 41.8% -
Net sales 1 25,040 29,730 29,482 28,449 31,565 29,061
EBITDA 1 1,311 2,026 1,776 1,669 1,890 1,701
EBIT 1 1,272 1,972 1,695 1,515 1,684 1,495
Net income 1 949 1,424 1,429 1,074 1,231 1,107
Net Debt 1 -10,173 -10,100 -11,012 -12,382 -10,472 -12,448
Reference price 2 2,575.00 2,812.00 2,850.00 3,685.00 3,525.00 3,900.00
Nbr of stocks (in thousands) 4,326 4,207 4,103 4,003 3,953 3,913
Announcement Date 6/18/21 6/17/22 6/16/23 6/21/24 6/19/25 6/18/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 89.18M
29.72x3.37x19.57x0.71% 63.91B
38.07x5.91x26.07x1.97% 54.07B
34.68x5.47x20.36x0.92% 12.57B
31.48x2.51x20.36x0.57% 12.46B
18.07x1.4x11.3x-.--% 9.2B
28.13x1.8x15.73x2.96% 6.6B
15.75x1.04x9.15x4.01% 3.67B
26.18x - - - 2.53B
162.61x0.54x12.18x - 2.47B
Average 42.74x 2.76x 16.84x 1.59% 16.76B
Weighted average by Cap. 33.82x 4.03x 20.86x 1.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7472 Stock
  4. Valuation TOBA, INC.