Valuation TOPPAN Holdings Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 EDT			5-day change	1st Jan Change
2,127.00 ^JPY	-2.92%		-6.07%	-8.73%

10-05	Rapidus Taps 17 Global Tech Firms for New Chip Design Ecosystem	MT
10-01	Tranche Update on TOPPAN Holdings Inc.'s Equity Buyback Plan announced on May 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	725,780	869,855	1,223,595	1,172,881	1,156,995	1,183,717	-	-
Change	-	19.85%	40.67%	-4.14%	-1.35%	2.31%	-	-
Enterprise Value (EV) ¹	515,203	588,715	874,022	861,888	1,061,234	1,310,061	1,352,994	1,377,546
Change	-	14.27%	48.46%	-1.39%	23.13%	23.45%	3.28%	1.81%
P/E	5.93x	14.4x	16.8x	13.7x	18.1x	15.2x	13.2x	11.2x
PBR	0.53x	0.66x	0.86x	0.91x	0.87x	0.9x	0.89x	0.87x
PEG	-	-0.3x	0.7x	0.5x	-0.8x	0.7x	0.9x	0.6x
Capitalization / Revenue	0.47x	0.53x	0.73x	0.68x	0.64x	0.62x	0.6x	0.58x
EV / Revenue	0.33x	0.36x	0.52x	0.5x	0.59x	0.68x	0.68x	0.67x
EV / EBITDA	3.74x	3.99x	5.55x	5.21x	6.85x	7.19x	6.83x	6.32x
EV / EBIT	7.01x	7.68x	11.8x	10.3x	15.8x	13.8x	12.7x	11.2x
EV / FCF	5.28x	42.1x	11.5x	48.5x	-3.58x	8.54x	9.79x	8.74x
FCF Yield	18.9%	2.37%	8.66%	2.06%	-27.9%	11.7%	10.2%	11.4%
Dividend per Share ²	22	23	24	28	29	29.6	32	35.5
Rate of return	2.03%	1.73%	1.24%	1.38%	1.41%	1.39%	1.5%	1.67%
EPS ²	182.6	92.54	115.8	148	113.5	139.9	161	190.6
Distribution rate	12%	24.9%	20.7%	18.9%	25.5%	21.2%	19.9%	18.6%
Net sales ¹	1,547,533	1,638,833	1,678,249	1,717,960	1,805,033	1,912,744	1,978,060	2,057,300
EBITDA ¹	137,700	147,436	157,398	165,584	154,857	182,280	197,956	217,806
EBIT ¹	73,505	76,636	74,286	84,086	67,108	94,925	106,360	122,550
Net income ¹	123,182	60,866	74,395	89,348	64,801	72,668	85,080	95,250
Net Debt ¹	-210,577	-281,140	-349,573	-310,993	-95,761	126,345	169,278	193,830
Reference price ²	1,083.00	1,332.50	1,939.50	2,027.00	2,052.50	2,127.00	2,127.00	2,127.00
Nbr of stocks (in thousands)	670,157	652,799	630,881	578,629	563,700	556,519	-	-
Announcement Date	5/11/22	5/12/23	5/13/24	5/14/25	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.($)
TOPPAN HOLDINGS INC.	15.2x	0.68x	7.19x	1.39%	7.55B
DAI NIPPON PRINTING CO., LTD.	12.83x	0.75x	6.75x	1.43%	7.78B
CIMPRESS PLC	16.08x	-	-	-	1.96B
DELUXE CORPORATION	9.64x	-	-	-	1.07B
CEWE STIFTUNG & CO. KGAA	10.21x	0.74x	4.34x	2.73%	879M
TUNGKONG INC.	26.42x	-	-	3.05%	643M
Average	15.06x	0.73x	6.09x	2.15%	3.31B
Weighted average by Cap.	14.20x	0.72x	6.82x	1.54%