Valuation Tokyo Rope Mfg. Co., Ltd.

Stocks

Delayed Japan Exchange 21:44:39 2026-08-19 EDT			5-day change	1st Jan Change
1,927.00 ^JPY	+0.84%		+1.21%	+18.70%

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	29,468	-	-
Change	-	27.58%	22.88%	-16.77%	52.11%	1.76%	-	-
Enterprise Value (EV)	36,216	39,280	41,375	37,462	45,320	29,468	29,468	29,468
Change	-	8.46%	5.34%	-9.46%	20.97%	-34.98%	0%	0%
P/E	11.2x	4.97x	11.3x	5.93x	8.39x	8.18x	7.86x	7.46x
PBR	0.57x	0.6x	0.66x	0.52x	0.7x	-	-	-
PEG	-	0x	-0.2x	0.1x	0.96x	1.87x	1.89x	1.4x
Capitalization / Revenue	0.23x	0.28x	0.36x	0.3x	0.45x	0.45x	0.41x	0.4x
EV / Revenue	0x	0x	0x	0x	0x	0.45x	0.41x	0.4x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.14x	5.89x	5.56x
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%	3.66%	3.77%	3.87%
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	1,911.00	1,911.00	1,911.00
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.	8.57x	-	-	3.5%	193M
NUCOR CORPORATION	14.49x	1.59x	8.3x	0.85%	59.94B
ARCELORMITTAL	16.18x	0.92x	7.44x	0.87%	53.9B
STEEL DYNAMICS, INC.	14.94x	1.62x	9.57x	0.85%	35.8B
CARPENTER TECHNOLOGY CORPORATION	39.67x	7.59x	25.83x	0.15%	26.36B
TATA STEEL LIMITED	13.26x	1.17x	7.11x	2.26%	24.13B
NIPPON STEEL CORPORATION	12.7x	0.79x	7.52x	3.48%	22.71B
POSCO HOLDINGS INC.	11.75x	0.54x	4.6x	3.03%	17.38B
LLOYDS METALS AND ENERGY LIMITED	14.37x	4.26x	11.09x	0.05%	11.38B
SSAB AB	14.16x	0.94x	7.12x	2.7%	11.01B
Average	16.01x	2.16x	9.84x	1.77%	26.28B
Weighted average by Cap.	16.95x	1.97x	9.70x	1.33%