Valuation Tokai Electronics Co.,Ltd.

Stocks

End-of-day quote NAGOYA STOCK EXCHANGE 2026-10-30			5-day change	1st Jan Change
2,953.00 ^JPY	+0.10%		+1.03%	+1.86%

07-29	Tokai Electronics Co.,Ltd. completed the acquisition of Seidensha Co., Ltd from Eiichi Takizawa and existing shareholders.	CI
06-22	Tokai Electronics Co.,Ltd. entered into a memorandum of understanding to acquire Seidensha Co., Ltd from Eiichi Takizawa and existing shareholders for ¥5.5 billion.	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.	-	-	-	-	39.65M
AMPHENOL CORPORATION	29.54x	5.68x	16.67x	0.65%	196B
KEYENCE CORPORATION	32.03x	11.74x	21.03x	0.85%	120B
CORNING INCORPORATED	43.85x	5.75x	19.48x	0.93%	106B
HON HAI PRECISION INDUSTRY CO., LTD.	13.18x	0.3x	6.62x	3.82%	106B
MURATA MANUFACTURING CO., LTD.	29.41x	4.97x	16.02x	1.11%	73.06B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	53.36x	6.18x	26.37x	0.23%	66.07B
LUXSHARE PRECISION INDUSTRY CO., LTD.	17.13x	0.98x	10.57x	1.23%	55.22B
COHERENT CORP.	28.98x	4.09x	15.49x	0.02%	41.42B
EOPTOLINK TECHNOLOGY INC., LTD.	12.76x	5.35x	11.87x	0.8%	41.07B
Average	28.91x	5.00x	16.01x	1.07%	80.45B
Weighted average by Cap.	29.86x	5.44x	16.39x	1.16%