Valuation TOKAI Holdings Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-11 EDT			5-day change	1st Jan Change
1,322.00 ^JPY	-0.23%		-1.27%	+22.29%

08-06	TOKAI Holdings Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	TOKAI Holdings Corporation Provides Dividend Guidance for the Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	112,915	114,271	129,058	128,419	150,352	170,404	-	-
Change	-	1.2%	12.94%	-0.5%	17.08%	13.34%	-	-
Enterprise Value (EV)	169,425	174,822	188,829	187,877	211,780	170,404	170,404	170,404
Change	-	3.19%	8.01%	-0.5%	12.72%	-19.54%	0%	0%
P/E	12.6x	17.7x	15.2x	13.9x	14.1x	15.3x	13.3x	11.5x
PBR	1.46x	1.42x	1.45x	1.37x	1.47x	1.59x	1.53x	1.46x
PEG	-	-0.6x	0.5x	1.61x	0.8x	3.1x	0.9x	0.7x
Capitalization / Revenue	0.54x	0.5x	0.56x	0.53x	0.61x	0.66x	0.65x	0.64x
EV / Revenue	0x	0x	0x	0x	0x	0.66x	0.65x	0.64x
EV / EBITDA	0x	0x	0x	0x	0x	4.61x	4.36x	4.09x
EV / EBIT	0x	0x	0x	0x	0x	8.92x	8.04x	7.13x
EV / FCF	0x	0x	0x	0x	0x	13.4x	12x	11.3x
FCF Yield	5.51%	6.16%	6.23%	4.58%	3.72%	7.45%	8.33%	8.86%
Dividend per Share ²	32	32	33	34	36	38	44	51
Rate of return	3.71%	3.67%	3.34%	3.46%	3.09%	2.87%	3.33%	3.86%
EPS ²	68.49	49.41	64.94	70.55	82.53	86.6	99.7	115.3
Distribution rate	46.7%	64.8%	50.8%	48.2%	43.6%	43.9%	44.1%	44.2%
Net sales ¹	210,691	230,190	231,513	243,482	244,838	258,000	261,200	265,100
EBITDA ¹	31,726	31,143	32,206	34,761	36,423	37,000	39,100	41,700
EBIT ¹	15,794	14,919	15,511	16,841	18,699	19,100	21,200	23,900
Net income ¹	8,969	6,465	8,481	9,216	10,749	11,000	12,300	13,800
Net Debt	56,510	60,551	59,771	59,458	61,428	-	-	-
Reference price ²	862.00	873.00	988.00	983.00	1,164.00	1,322.00	1,322.00	1,322.00
Nbr of stocks (in thousands)	130,992	130,894	130,626	130,640	129,169	128,898	-	-
Announcement Date	5/10/22	5/9/23	5/9/24	5/8/25	5/8/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOKAI HOLDINGS CORPORATION	15.27x	-	-	2.87%	1.11B
PETRONAS DAGANGAN	17.22x	0.4x	8.25x	5.42%	5.04B
PTT OIL AND RETAIL BUSINESS	16.54x	0.18x	6.98x	3.52%	4.47B
RUBIS	10.61x	0.68x	6.7x	6.02%	4.31B
VIVA ENERGY GROUP LIMITED	7.03x	0.3x	6.74x	8.51%	3.58B
WORLD KINECT CORPORATION	11.96x	0.05x	5.19x	2.53%	1.8B
PT AKR CORPORINDO TBK	10.64x	0.48x	6.49x	7.11%	1.71B
SK GAS CO., LTD.	5.63x	0.57x	7.74x	4.3%	1.66B
Average	11.86x	0.38x	6.87x	5.04%	2.96B
Weighted average by Cap.	12.57x	0.38x	7.05x	5.34%