Valuation Tomoe Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-30 EDT			5-day change	1st Jan Change
1,944.00 ^JPY	+2.15%		-4.52%	-4.52%

06-29	Declaration of Voting Results by Tomoe Corporation	CI
05-25	Tomoe Corporation Opposed the Shareholder Proposal from Hibiki Path	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	15,871	19,235	17,098	29,286	44,092	67,296
Change	-	21.2%	-11.11%	71.29%	50.55%	52.63%
Enterprise Value (EV) ¹	8,885	16,647	16,015	30,710	50,818	73,701
Change	-	87.36%	-3.8%	91.76%	65.47%	45.03%
P/E	9.45x	6.98x	5.39x	10.7x	3.21x	11.7x
PBR	0.45x	0.51x	0.41x	0.58x	0.71x	0.92x
PEG	-	0.1x	0.4x	-0.8x	0x	-0.2x
Capitalization / Revenue	0.68x	0.76x	0.48x	0.88x	1.27x	1.93x
EV / Revenue	0.38x	0.66x	0.45x	0.92x	1.47x	2.11x
EV / EBITDA	3.27x	3.94x	3.56x	7.72x	9.75x	11.5x
EV / EBIT	4.34x	4.76x	4.23x	9.66x	12.9x	15.5x
EV / FCF	4.26x	-15.3x	-9.57x	-30.5x	-3,799x	8.87x
FCF Yield	23.5%	-6.53%	-10.4%	-3.28%	-0.03%	11.3%
Dividend per Share ²	6	12	14	16	24	24
Rate of return	1.5%	2.47%	3.24%	2.17%	2.01%	1.21%
EPS ²	42.42	69.63	80.2	69.32	372.2	170
Distribution rate	14.1%	17.2%	17.5%	23.1%	6.45%	14.1%
Net sales ¹	23,222	25,301	35,982	33,342	34,670	34,951
EBITDA ¹	2,721	4,227	4,499	3,978	5,214	6,385
EBIT ¹	2,049	3,497	3,782	3,178	3,932	4,759
Net income ¹	1,679	2,756	3,175	2,782	14,849	6,227
Net Debt ¹	-6,986	-2,588	-1,083	1,424	6,726	6,405
Reference price ²	401.00	486.00	432.00	739.00	1,195.00	1,991.00
Nbr of stocks (in thousands)	39,579	39,579	39,579	39,630	36,897	33,800
Announcement Date	6/29/21	6/29/22	6/29/23	6/27/24	6/27/25	6/26/26

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.($)
TOMOE CORPORATION	-	-	-	-	405M
QUANTA SERVICES, INC.	56.24x	2.6x	24.78x	0.07%	97.99B
VINCI	11.94x	1.03x	5.64x	4.89%	68.13B
COMFORT SYSTEMS USA, INC.	34.28x	4.31x	23.41x	0.2%	58.5B
LARSEN & TOUBRO LIMITED	25.21x	1.95x	19.2x	1.17%	53.78B
FERROVIAL N.V.	49.74x	3.99x	25.23x	1.94%	39.08B
EMCOR GROUP, INC.	23.26x	1.59x	14.64x	0.2%	33.61B
HOCHTIEF AG	26.96x	0.68x	11.15x	2.29%	33.54B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.58x	0.43x	6.83x	2.81%	29.03B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.95x	5.72%	26.29B
Average	28.24x	1.88x	15.20x	2.14%	44.04B
Weighted average by Cap.	31.98x	2.12x	16.87x	1.83%