Company Valuation: Token Corporation

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

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.94x - - 2.95% 1.02B
14.57x1.37x10.57x1.16% 43.7B
12.29x1.41x8.47x0.82% 23.46B
8.9x0.86x7.28x4.07% 16.63B
11.54x1.39x8.23x0.7% 13.75B
9.56x0.79x8.44x4.41% 13.31B
13.65x1.15x9.98x-.--% 6.72B
13.55x0.73x5.74x3.36% 6B
8.93x0.78x10.12x3.75% 5.1B
9.95x0.5x4.89x5.8% 4.64B
Average 11.39x 1.00x 8.19x 2.7% 13.43B
Weighted average by Cap. 12.17x 1.17x 8.87x 2.05%

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

  1. Stock Market
  2. Stocks
  3. 1766 Stock
  4. Valuation Token Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!