Valuation Tokyo Rope Mfg. Co., Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-09 EDT			5-day change	1st Jan Change
1,829.00 ^JPY	+1.05%		-7.53%	+12.48%

08-10	Tokyo Rope Mfg. Co., Ltd. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-14	Tokyo Rope Mfg. Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2026	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	28,203	-	-
Change	-	27.58%	22.88%	-16.77%	52.11%	-2.61%	-	-
Enterprise Value (EV)	36,216	39,280	41,375	37,462	45,320	28,203	28,203	28,203
Change	-	8.46%	5.34%	-9.46%	20.97%	-37.77%	0%	0%
P/E	11.2x	4.97x	11.3x	5.93x	8.39x	7.83x	7.52x	7.14x
PBR	0.57x	0.6x	0.66x	0.52x	0.7x	-	-	-
PEG	-	0x	-0.2x	0.1x	0.96x	1.79x	1.81x	1.34x
Capitalization / Revenue	0.23x	0.28x	0.36x	0.3x	0.45x	0.43x	0.39x	0.38x
EV / Revenue	0x	0x	0x	0x	0x	0.43x	0.39x	0.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.88x	5.64x	5.32x
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%	3.83%	3.94%	4.05%
EPS ²	81.08	234.9	128.1	205.8	223.7	233.5	243.2	256.2
Distribution rate	24.7%	14.9%	31.2%	31.1%	31.3%	30%	29.6%	28.9%
Net sales ¹	63,780	67,135	64,231	62,867	64,094	66,000	72,300	74,000
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	3,600	3,750	3,950
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	1,829.00	1,829.00	1,829.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOKYO ROPE MFG. CO., LTD.	7.75x	-	-	3.87%	181M
NUCOR CORPORATION	13.95x	1.54x	8.01x	0.88%	58.17B
ARCELORMITTAL	17.61x	0.99x	8.01x	0.8%	58.65B
STEEL DYNAMICS, INC.	14.27x	1.56x	9.18x	0.88%	34.44B
TATA STEEL LIMITED	13.18x	1.17x	7.08x	2.28%	24.24B
NIPPON STEEL CORPORATION	12.02x	0.77x	6.89x	3.56%	22.98B
CARPENTER TECHNOLOGY CORPORATION	34.2x	6.55x	22.27x	0.18%	22.73B
POSCO HOLDINGS INC.	11.89x	0.55x	4.63x	3.03%	18.51B
THYSSENKRUPP AG	-21.62x	0.16x	3.6x	0.96%	11.27B
SSAB AB	14.05x	0.94x	7.06x	2.73%	10.88B
Average	11.73x	1.58x	8.53x	1.92%	26.21B
Weighted average by Cap.	14.65x	1.60x	8.75x	1.4%