Valuation Tokyo Rope Mfg. Co., Ltd.

Stocks

Delayed Japan Exchange Other stock markets 22:29:00 2026-07-14 EDT			5-day change	1st Jan Change
1,999.00 ^JPY	+0.76%		+2.67%	+22.94%

05-14	Tokyo Rope Mfg. Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
05-14	Tokyo Rope Mfg. Co., Ltd. Provides Dividend Forecast for the Second Quarter End of 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	14,591	18,615	22,874	19,038	28,960	30,594	-	-
Change	-	27.58%	22.88%	-16.77%	52.11%	5.64%	-	-
Enterprise Value (EV)	36,216	39,280	41,375	37,462	45,320	30,594	30,594	30,594
Change	-	8.46%	5.34%	-9.46%	20.97%	-32.49%	0%	0%
P/E	11.2x	4.97x	11.3x	5.93x	8.39x	9x	8.74x	8.27x
PBR	0.57x	0.6x	0.66x	0.52x	0.7x	-	-	-
PEG	-	0x	-0.2x	0.1x	0.96x	-6.23x	2.96x	1.46x
Capitalization / Revenue	0.23x	0.28x	0.36x	0.3x	0.45x	0.45x	0.44x	0.42x
EV / Revenue	0x	0x	0x	0x	0x	0.45x	0.44x	0.42x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.37x	6.12x	5.77x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	35	40	64	70	70	72	74
Rate of return	2.21%	3%	2.76%	5.24%	3.73%	3.53%	3.63%	3.73%
EPS ²	81.08	234.9	128.1	205.8	223.7	220.5	227	239.9
Distribution rate	24.7%	14.9%	31.2%	31.1%	31.3%	31.7%	31.7%	30.8%
Net sales ¹	63,780	67,135	64,231	62,867	64,094	68,000	70,300	72,500
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,621	3,305	3,901	3,585	4,849	4,800	5,000	5,300
Net income ¹	1,306	3,783	2,040	3,247	3,481	3,400	3,500	3,700
Net Debt	21,625	20,665	18,501	18,424	16,360	-	-	-
Reference price ²	905.00	1,168.00	1,447.00	1,221.00	1,878.00	1,984.00	1,984.00	1,984.00
Nbr of stocks (in thousands)	16,123	15,937	15,808	15,592	15,420	15,420	-	-
Announcement Date	5/12/22	5/12/23	5/13/24	5/13/25	5/14/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOKYO ROPE MFG. CO., LTD.	8.87x	-	-	3.58%	186M
NUCOR CORPORATION	13.55x	1.46x	8.03x	0.96%	53.06B
ARCELORMITTAL	14.45x	0.87x	7.01x	0.95%	50.37B
STEEL DYNAMICS, INC.	14.38x	1.62x	9.37x	0.91%	33.77B
CARPENTER TECHNOLOGY CORPORATION	54.28x	9.07x	33.47x	0.14%	28.16B
TATA STEEL LIMITED	12.52x	1.19x	7x	2.25%	24.41B
NIPPON STEEL CORPORATION	10.12x	0.67x	6.25x	4.31%	18.03B
POSCO HOLDINGS INC.	13.08x	0.54x	5.19x	3.18%	15.52B
LLOYDS METALS AND ENERGY LIMITED	14.52x	4.21x	10.96x	0.06%	10.74B
SSAB AB	13.55x	0.88x	6.67x	2.87%	10.11B
Average	16.93x	2.28x	10.44x	1.92%	24.44B
Weighted average by Cap.	18.20x	2.19x	10.60x	1.41%