|
Delayed
Japan Exchange
21:25:51 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 4,000.00 JPY | -0.15% |
|
-4.65% | -2.98% |
| 08-24 | Tokuyama Launches Polycrystalline Silicon Factory in Vietnam | MT |
| 08-03 | Formosa Tokuyama Advanced Starts Work on NT$1 Billion Capacity Expansion Project | MT |
Company Valuation: Tokuyama Corporation
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 | 288,234 | - | - |
| Change | - | 22.52% | 28.98% | 2.72% | 34.03% | 7.18% | - | - |
| Enterprise Value (EV) 1 | 149,713 | 225,823 | 252,443 | 235,799 | 430,953 | 325,683 | 375,558 | 360,562 |
| Change | - | 50.84% | 11.79% | -6.59% | 82.76% | -24.43% | 15.31% | -3.99% |
| P/E | 4.42x | 16.2x | 11x | 8.58x | 12.1x | 9.75x | 8.09x | 8.58x |
| PBR | 0.55x | 0.66x | 0.78x | 0.77x | 0.95x | 0.94x | 0.86x | 0.78x |
| PEG | - | -0.2x | 0.1x | 0.3x | -2.39x | 0.3x | 0.4x | -1.5x |
| Capitalization / Revenue | 0.42x | 0.43x | 0.57x | 0.58x | 0.77x | 0.74x | 0.71x | 0.72x |
| EV / Revenue | 0.51x | 0.64x | 0.74x | 0.69x | 1.23x | 0.84x | 0.92x | 0.9x |
| EV / EBITDA | 3.38x | 6.43x | 5.83x | 4.75x | 7.43x | 4.71x | 4.99x | 4.94x |
| EV / EBIT | 6.1x | 15.8x | 9.85x | 7.87x | 11.6x | 7.86x | 7.46x | 7.8x |
| EV / FCF | -19.2x | -4.96x | 10.1x | 8.16x | -5.99x | 38.9x | 21.5x | - |
| FCF Yield | -5.22% | -20.2% | 9.92% | 12.3% | -16.7% | 2.57% | 4.64% | - |
| Dividend per Share 2 | 70 | 70 | 80 | 100 | 120 | 140 | 160 | 180 |
| Rate of return | 4.07% | 3.33% | 2.95% | 3.59% | 3.21% | 3.49% | 3.99% | 4.49% |
| EPS 2 | 389.1 | 130.2 | 246.7 | 325.1 | 308.6 | 410.7 | 495.3 | 467 |
| Distribution rate | 18% | 53.8% | 32.4% | 30.8% | 38.9% | 34.1% | 32.3% | 38.5% |
| Net sales 1 | 293,830 | 351,790 | 341,990 | 343,073 | 349,476 | 389,650 | 408,433 | 399,000 |
| EBITDA 1 | 44,255 | 35,109 | 43,327 | 49,656 | 57,965 | 69,100 | 75,300 | 73,000 |
| EBIT 1 | 24,539 | 14,336 | 25,637 | 29,968 | 37,017 | 41,433 | 50,333 | 46,200 |
| Net income 1 | 28,000 | 9,364 | 17,751 | 23,388 | 22,205 | 29,550 | 35,633 | 33,600 |
| Net Debt 1 | 26,100 | 74,366 | 57,098 | 35,145 | 162,020 | 37,449 | 87,324 | 72,328 |
| Reference price 2 | 1,718.00 | 2,105.00 | 2,715.00 | 2,789.00 | 3,738.00 | 4,006.00 | 4,006.00 | 4,006.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.83x | 0.84x | 4.75x | 3.47% | 1.83B | |
| 26.48x | 4.18x | 13.45x | 2.19% | 124B | |
| 14.14x | 6.07x | 34.21x | 2.62% | 47.82B | |
| 58.99x | 1.37x | 9.64x | 5.88% | 40.07B | |
| 12.55x | 1.21x | 6.91x | 2.44% | 34.45B | |
| 9.95x | 3.22x | 7.56x | 4.36% | 26.03B | |
| 9.79x | 0.92x | 5.68x | 4.09% | 21.81B | |
| 11.24x | 1.14x | 8.44x | 3.59% | 19.76B | |
| 19.38x | 0.81x | 6.45x | 1.13% | 19.59B | |
| 29.48x | 2.62x | 14.23x | 0.4% | 19.16B | |
| Average | 20.18x | 2.24x | 11.13x | 3.02% | 35.47B | |
| Weighted average by Cap. | 23.73x | 3.10x | 13.60x | 2.89% |
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
- Stock Market
- Stocks
- 4043 Stock
- Valuation Tokuyama Corporation
Select your edition
All financial news and data tailored to specific country editions
