|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-10 | Toei Revises Dividend Policy with 30% Payout Target | MT |
| 08-10 | Toei Company, Ltd. Provides Dividend Guidance for the Second Quarter and Year End of Fiscal Year Ending March 31, 2027 | CI |
Company Valuation: Toei Company, Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 210,370 | 212,343 | 232,776 | 313,273 | 368,673 | 373,675 | - | - |
| Change | - | 0.94% | 9.62% | 34.58% | 17.68% | 1.36% | - | - |
| Enterprise Value (EV) 1 | 146,659 | 134,295 | 141,820 | 225,235 | 265,280 | 246,573 | 198,027 | 147,285 |
| Change | - | -8.43% | 5.6% | 58.82% | 17.78% | -7.05% | -19.69% | -25.62% |
| P/E | 23.4x | 14.1x | 16.7x | 19.9x | 15.8x | 22.5x | 18.4x | 18.4x |
| PBR | 1.05x | 1x | 0.98x | 1.18x | 1.27x | 1.22x | 0.99x | 0.93x |
| PEG | - | 0.2x | -2.41x | 1.6x | 0.3x | -0.8x | 0.8x | 154.76x |
| Capitalization / Revenue | 1.79x | 1.22x | 1.36x | 1.74x | 1.99x | 1.92x | 1.69x | 1.66x |
| EV / Revenue | 1.25x | 0.77x | 0.83x | 1.25x | 1.43x | 1.27x | 0.9x | 0.65x |
| EV / EBITDA | 6.88x | 3.38x | 4.3x | 5.7x | 6.54x | 6.03x | 4.2x | 2.94x |
| EV / EBIT | 8.23x | 3.7x | 4.83x | 6.41x | 7.35x | 6.81x | 4.42x | 3.26x |
| EV / FCF | -43.4x | 6.88x | 11.6x | 9.95x | 12x | 9.46x | 7.29x | 4.98x |
| FCF Yield | -2.31% | 14.5% | 8.65% | 10.1% | 8.31% | 10.6% | 13.7% | 20.1% |
| Dividend per Share 2 | 12 | 26 | 27 | 18 | 36 | 19.87 | 26.25 | 25.46 |
| Rate of return | 0.35% | 0.76% | 0.72% | 0.36% | 0.61% | 0.33% | 0.44% | 0.43% |
| EPS 2 | 144.7 | 242.5 | 225.7 | 254 | 374.3 | 265.7 | 325.2 | 325.6 |
| Distribution rate | 8.3% | 10.7% | 12% | 7.09% | 9.62% | 7.48% | 8.07% | 7.82% |
| Net sales 1 | 117,539 | 174,358 | 171,345 | 179,922 | 185,333 | 194,600 | 220,493 | 225,290 |
| EBITDA 1 | 21,304 | 39,760 | 33,007 | 39,485 | 40,540 | 40,875 | 47,113 | 50,161 |
| EBIT 1 | 17,810 | 36,339 | 29,342 | 35,155 | 36,096 | 36,200 | 44,851 | 45,224 |
| Net income 1 | 8,977 | 15,025 | 13,971 | 15,722 | 23,320 | 16,600 | 20,303 | 20,316 |
| Net Debt 1 | -63,711 | -78,048 | -90,956 | -88,038 | -103,393 | -127,101 | -175,647 | -226,390 |
| Reference price 2 | 3,390.00 | 3,430.00 | 3,760.00 | 5,060.00 | 5,900.00 | 5,980.00 | 5,980.00 | 5,980.00 |
| Nbr of stocks (in thousands) | 62,056 | 61,908 | 61,909 | 61,912 | 62,487 | 62,487 | - | - |
| Announcement Date | 5/16/22 | 5/15/23 | 5/15/24 | 5/14/25 | 5/15/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.97x | 2.46x | 10.42x | 2.85% | 14.19B | |
| 41.5x | 3.13x | 7.93x | 1.62% | 14.12B | |
| 33.99x | 1.98x | 16.61x | 2.28% | 12.59B | |
| 24.93x | 4.6x | 14.34x | 1.64% | 3.64B | |
| 15.87x | 1.05x | 8.63x | 2% | 3.56B | |
| 41.26x | 6.63x | 14.97x | -.--% | 2.89B | |
| 22.51x | 1.27x | 6.03x | 0.33% | 2.35B | |
| Average | 28.43x | 3.02x | 11.28x | 1.53% | 7.62B | |
| Weighted average by Cap. | 30.04x | 2.75x | 11.42x | 1.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9605 Stock
- TOEIF Stock
- Valuation Toei Company, Ltd.
Select your edition
All financial news and data tailored to specific country editions
