Valuation Tokuyama Corporation OTC Markets

Stocks

Market Closed - OTC Markets 15:59:38 2026-10-29 EDT			5-day change	1st Jan Change
13.38 ^USD	+7.01%		+7.01%	+3.20%

10-23	Tokuyama to Absorb Unit via Absorption-Type Merger	MT
09-30	Taiheiyo Cement Corporation completed the acquisition of Cement Sales Business of Tokuyama Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	123,613	151,457	195,345	200,654	268,933	281,543	-	-
Change	-	22.52%	28.98%	2.72%	34.03%	4.69%	-	-
Enterprise Value (EV) ¹	149,713	225,823	252,443	235,799	430,953	318,943	316,643	281,543
Change	-	50.84%	11.79%	-6.59%	82.76%	-25.99%	-0.72%	-11.09%
P/E	4.42x	16.2x	11x	8.58x	12.1x	8.18x	8.1x	7.69x
PBR	0.55x	0.66x	0.78x	0.77x	0.95x	0.9x	0.85x	0.79x
PEG	-	-0.2x	0.1x	0.3x	-2.39x	0.1x	7.58x	1.46x
Capitalization / Revenue	0.42x	0.43x	0.57x	0.58x	0.77x	0.73x	0.7x	0.69x
EV / Revenue	0.51x	0.64x	0.74x	0.69x	1.23x	0.83x	0.78x	0.69x
EV / EBITDA	3.38x	6.43x	5.83x	4.75x	7.43x	4.82x	4.29x	3.66x
EV / EBIT	6.1x	15.8x	9.85x	7.87x	11.6x	7.77x	6.47x	5.52x
EV / FCF	-19.2x	-4.96x	10.1x	8.16x	-5.99x	43.2x	17.5x	11.1x
FCF Yield	-5.22%	-20.2%	9.92%	12.3%	-16.7%	2.32%	5.7%	9.04%
Dividend per Share ²	70	70	80	100	120	136	151.7	170
Rate of return	4.07%	3.33%	2.95%	3.59%	3.21%	3.48%	3.88%	4.34%
EPS ²	389.1	130.2	246.7	325.1	308.6	478.1	483.2	508.7
Distribution rate	18%	53.8%	32.4%	30.8%	38.9%	28.4%	31.4%	33.4%
Net sales ¹	293,830	351,790	341,990	343,073	349,476	385,150	404,533	406,500
EBITDA ¹	44,255	35,109	43,327	49,656	57,965	66,150	73,767	76,900
EBIT ¹	24,539	14,336	25,637	29,968	37,017	41,033	48,967	51,000
Net income ¹	28,000	9,364	17,751	23,388	22,205	34,400	34,767	36,600
Net Debt ¹	26,100	74,366	57,098	35,145	162,020	37,400	35,100	-
Reference price ²	1,718.00	2,105.00	2,715.00	2,789.00	3,738.00	3,913.00	3,913.00	3,913.00
Nbr of stocks (in thousands)	71,952	71,951	71,950	71,945	71,946	71,951	-	-
Announcement Date	4/28/22	4/28/23	4/26/24	4/28/25	4/28/26	-	-	-

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.($)
LINDE PLC	31.01x	7.09x	18.12x	1.27%	234B
AIR LIQUIDE	28.22x	4.35x	14.03x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	28.82x	3.49x	18.04x	1%	77.04B
NAN YA PLASTICS CORPORATION	20.61x	7.33x	32.57x	3.59%	77.96B
AIR PRODUCTS & CHEMICALS, INC.	91.2x	6.71x	15.62x	2.35%	68.41B
SABIC	88.71x	1.31x	9.18x	5.86%	37.78B
WANHUA CHEMICAL GROUP CO., LTD.	10.94x	1.07x	5.83x	2.82%	33.08B
PPG INDUSTRIES, INC.	16.35x	1.87x	10.93x	2.46%	26.33B
DOW INC.	17.42x	0.87x	6.04x	4.08%	24.8B
Average	37.03x	3.79x	14.48x	2.84%	78.14B
Weighted average by Cap.	36.11x	5.20x	17.00x	2.21%