Valuation Token Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
12,210.00 ^JPY	-0.16%		+1.75%	-16.83%

06-12	Token's Full-Year Profit, Net Sales Up	MT
03-13	Token's Nine-Month Profit Rises 4.5%	MT

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	131,231	116,431	106,074	145,464	179,205	164,146	-	-
Change	-	-11.28%	-8.9%	37.13%	23.2%	-8.4%	-	-
Enterprise Value (EV)	6,386	-7,096	-12,083	24,510	42,629	164,146	164,146	164,146
Change	-	-211.12%	-70.28%	302.85%	73.93%	285.06%	0%	0%
P/E Ratio	13x	11.3x	20.2x	16.3x	11.4x	10.2x	9.83x	9.43x
PBR	1.24x	1.03x	0.92x	1.2x	1.34x	1.21x	-	-
PEG	-	5.83x	-0.4x	0.2x	0.1x	1.85x	0.9x	2.25x
Capitalization / Revenue	0.42x	0.37x	0.33x	0.43x	0.49x	0.44x	0.4x	0.38x
EV / Revenue	0x	-0x	-0x	0x	0x	0.43x	0.4x	0.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	-0x	0x	0x	7.46x	6.84x	6.57x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	220	250	250	250	330	360	362	364
Rate of return	2.25%	2.89%	3.17%	2.31%	2.48%	2.84%	2.96%	2.98%
EPS ²	749.7	764.2	389.7	665.2	1,174	1,238	1,242	1,294
Distribution rate	29.3%	32.7%	64.2%	37.6%	28.1%	29.1%	29.1%	28.1%
Net sales ¹	309,809	311,586	316,849	340,835	366,640	386,537	410,000	437,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	15,562	15,039	9,738	13,037	22,258	22,373	24,000	25,000
Net income ¹	10,080	10,275	5,239	8,943	15,778	16,161	16,700	17,400
Net Debt	-124,845	-123,527	-118,157	-120,954	-136,576	-	-	-
Reference price ²	9,760.00	8,660.00	7,890.00	10,820.00	13,330.00	12,210.00	12,210.00	12,210.00
Nbr of stocks (in thousands)	13,446	13,445	13,444	13,444	13,444	13,444	-	-
Announcement Date	6/14/21	6/13/22	6/13/23	6/13/24	6/12/25	6/12/26	-	-

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.($)
TOKEN CORPORATION	10.96x	-	-	2.94%	1.02B
DR HORTON	14.6x	1.38x	10.59x	1.16%	43.79B
PULTEGROUP, INC.	12.37x	1.42x	8.53x	0.81%	23.62B
DAIWA HOUSE INDUSTRY CO., LTD.	8.86x	0.86x	7.26x	4.09%	16.53B
TOLL BROTHERS, INC.	11.55x	1.39x	8.24x	0.7%	13.76B
SEKISUI HOUSE, LTD.	9.46x	0.79x	8.39x	4.45%	13.16B
TAYLOR MORRISON HOME CORPORATION	13.65x	1.15x	9.98x	-.--%	6.72B
SEKISUI CHEMICAL CO., LTD.	13.54x	0.73x	5.73x	3.36%	5.99B
SUMITOMO FORESTRY CO., LTD.	8.73x	0.77x	10.04x	3.84%	4.98B
BARRATT REDROW PLC	9.74x	0.49x	4.78x	5.92%	4.52B
Average	11.35x	1.00x	8.17x	2.73%	13.41B
Weighted average by Cap.	12.18x	1.17x	8.88x	2.05%