Valuation Tokai Electronics Co.,Ltd.

Stocks

End-of-day quote NAGOYA STOCK EXCHANGE 2026-10-08			5-day change	1st Jan Change
2,907.00 ^JPY	-0.10%		-2.38%	+0.28%

07-29	Tokai Electronics Co.,Ltd. completed the acquisition of Seidensha Co., Ltd from Eiichi Takizawa and existing shareholders for ¥5.5 billion.	CI
06-22	Tokai Electronics Co.,Ltd. entered into a memorandum of understanding to acquire Seidensha Co., Ltd from Eiichi Takizawa and existing shareholders.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,630	5,911	6,231	6,747	5,332	6,121
Change	-	4.99%	5.41%	8.28%	-20.96%	14.8%
Enterprise Value (EV) ¹	7,086	7,347	8,759	6,279	6,228	-2,825
Change	-	3.68%	19.22%	-28.31%	-0.8%	-145.35%
P/E	10.7x	4.29x	6.11x	14x	8.51x	15.9x
PBR	0.42x	0.4x	0.39x	0.4x	0.3x	0.33x
PEG	-	0x	-0.2x	-0.3x	0.3x	-0.4x
Capitalization / Revenue	0.12x	0.1x	0.1x	0.11x	0.09x	0.16x
EV / Revenue	0.15x	0.12x	0.14x	0.1x	0.11x	-0.07x
EV / EBITDA	5.67x	3.05x	4.51x	3.15x	4.78x	-2.63x
EV / EBIT	8.66x	3.74x	5.71x	3.91x	5.66x	-3.52x
EV / FCF	-3.99x	-38.5x	-7.42x	1.98x	-6.4x	-0.3x
FCF Yield	-25%	-2.6%	-13.5%	50.6%	-15.6%	-335%
Dividend per Share ²	104	107	112	114	114	114
Rate of return	3.86%	3.8%	3.78%	3.57%	4.51%	3.94%
EPS ²	251	656.3	485.2	227.9	296.5	182.4
Distribution rate	41.4%	16.3%	23.1%	50%	38.4%	62.5%
Net sales ¹	46,676	60,759	64,495	60,833	56,998	39,362
EBITDA ¹	1,249	2,407	1,944	1,991	1,303	1,074
EBIT ¹	818	1,966	1,533	1,604	1,100	802
Net income ¹	547	1,403	1,042	491	642	396
Net Debt ¹	1,456	1,436	2,528	-468	896	-8,946
Reference price ²	2,697.00	2,813.00	2,965.00	3,195.00	2,525.00	2,894.00
Nbr of stocks (in thousands)	2,088	2,101	2,101	2,112	2,112	2,115
Announcement Date	6/28/21	6/29/22	6/29/23	6/27/24	6/25/25	6/24/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOKAI ELECTRONICS CO.,LTD.	-	-	-	-	38.92M
AMPHENOL CORPORATION	34.25x	6.38x	19.45x	0.64%	216B
CORNING INCORPORATED	60.73x	7.58x	25.97x	0.71%	141B
KEYENCE CORPORATION	34.9x	12.45x	22.7x	0.79%	125B
HON HAI PRECISION INDUSTRY CO., LTD.	13.52x	0.31x	6.81x	3.72%	111B
MURATA MANUFACTURING CO., LTD.	43.04x	7.07x	23.12x	0.81%	99.94B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	76.43x	8.19x	37.79x	0.18%	88.16B
EOPTOLINK TECHNOLOGY INC., LTD.	25.33x	9.09x	18.46x	0.5%	80.89B
COHERENT CORP.	45.19x	6.32x	23.83x	0.01%	65.52B
TE CONNECTIVITY PLC	19.68x	3.34x	12.79x	1.35%	62.49B
Average	39.23x	6.75x	21.21x	0.97%	98.95B
Weighted average by Cap.	39.49x	6.89x	21.16x	0.98%