|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,259.00 JPY | -0.09% |
|
-1.83% | -10.07% |
| 06-05 | Tokai Tokyo Downgrades Tokai to Neutral from Outperform; Price Target is 2,360 Yen | MT |
| 06-01 | Repower Energy Consortium to Acquire Taft Hydroenergy for PHP3.9 Billion | MT |
Company Valuation: TOKAI Corp.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 85,785 | 60,694 | 69,713 | 77,103 | 70,684 | 69,830 | - | - |
| Change | - | -29.25% | 14.86% | 10.6% | -8.33% | -1.21% | - | - |
| Enterprise Value (EV) 1 | 53,666 | 27,258 | 35,015 | 47,242 | 45,942 | 54,043 | 49,859 | 47,772 |
| Change | - | -49.21% | 28.46% | 34.92% | -2.75% | 17.63% | -3.78% | -4.19% |
| P/E Ratio | 15.7x | 10.5x | 11.4x | 13.3x | 15x | 13.2x | 11.3x | 10.4x |
| PBR | 1.17x | 0.79x | 0.85x | 0.89x | 0.83x | 0.91x | 0.74x | 0.73x |
| PEG | - | 1.55x | 2.09x | -2.77x | -1x | 0.4x | 1.8x | 1.17x |
| Capitalization / Revenue | 0.73x | 0.49x | 0.54x | 0.56x | 0.47x | 0.48x | 0.42x | 0.41x |
| EV / Revenue | 0.45x | 0.22x | 0.27x | 0.34x | 0.31x | 0.34x | 0.3x | 0.28x |
| EV / EBITDA | 4.91x | 2.23x | 2.88x | 3.7x | 3.46x | 3.72x | 3.48x | 3.28x |
| EV / EBIT | 7.36x | 3.3x | 4.46x | 5.85x | 5.6x | 5.76x | 5.49x | 5.03x |
| EV / FCF | 9.23x | 8.03x | 14.9x | -38.7x | 8.1x | 7.5x | 5.54x | 8.75x |
| FCF Yield | 10.8% | 12.5% | 6.73% | -2.58% | 12.3% | 13.3% | 18.1% | 11.4% |
| Dividend per Share 2 | 30 | 42 | 60 | 58 | 58 | 68 | 80 | 76 |
| Rate of return | 1.24% | 2.44% | 3.03% | 2.65% | 2.78% | 2.77% | 3.54% | 3.36% |
| EPS 2 | 154 | 164.4 | 173.4 | 165 | 139.1 | 185.6 | 199.5 | 217.3 |
| Distribution rate | 19.5% | 25.5% | 34.6% | 35.1% | 41.7% | 36.6% | 40.1% | 35% |
| Net sales 1 | 118,009 | 123,484 | 130,184 | 138,222 | 149,542 | 159,664 | 166,900 | 169,550 |
| EBITDA 1 | 10,940 | 12,205 | 12,144 | 12,762 | 13,297 | 14,522 | 14,317 | 14,574 |
| EBIT 1 | 7,294 | 8,252 | 7,855 | 8,082 | 8,205 | 9,382 | 9,075 | 9,505 |
| Net income 1 | 5,481 | 5,806 | 6,106 | 5,810 | 4,733 | 6,069 | 6,163 | 6,526 |
| Net Debt 1 | -32,119 | -33,436 | -34,698 | -29,861 | -24,742 | -21,903 | -19,971 | -22,058 |
| Reference price 2 | 2,411.00 | 1,724.00 | 1,979.00 | 2,190.00 | 2,090.00 | 2,261.00 | 2,261.00 | 2,261.00 |
| Nbr of stocks (in thousands) | 35,581 | 35,206 | 35,227 | 35,207 | 33,820 | 30,885 | - | - |
| Announcement Date | 5/7/21 | 5/9/22 | 5/11/23 | 5/10/24 | 5/9/25 | 5/12/26 | - | - |
1JPY in Million2JPY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.05x | 0.32x | 3.73x | 3.01% | 435M | |
| 36.16x | 6.49x | 23.45x | 0.95% | 70.7B | |
| 38.45x | 4.58x | 14.96x | 1.17% | 20.66B | |
| 28.81x | 1.19x | 12.05x | 1.14% | 14.74B | |
| 18.29x | 1.97x | 9.75x | 3.8% | 13.48B | |
| 24.54x | 2.77x | 11.88x | 3.05% | 11.7B | |
| 26.48x | 3.63x | 13.98x | 2.2% | 8.32B | |
| 13.67x | 0.62x | 8.84x | 1.58% | 6.4B | |
| 8.83x | 1.01x | 5.35x | 2.39% | 5.31B | |
| 17.38x | 0.38x | 8.64x | 4.18% | 5.12B | |
| Average | 22.47x | 2.30x | 11.26x | 2.35% | 15.69B | |
| Weighted average by Cap. | 30.33x | 4.28x | 16.97x | 1.65% |
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
- 9729 Stock
- Valuation TOKAI Corp.
Select your edition
All financial news and data tailored to specific country editions
