Valuation Topre Corporation OTC Markets

Stocks

Real-time OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-15	Topre Corporation's Equity Buyback announced on May 14, 2026, has closed with 1,050,000 shares, representing 2.12% for ¥2,682.75 million.	CI
05-15	Tranche Update on Topre Corporation's Equity Buyback Plan announced on May 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	81,937	61,651	64,410	133,861	95,237	130,662	-	-
Change	-	-24.76%	4.48%	107.83%	-28.85%	37.2%	-	-
Enterprise Value (EV)	115,445	75,282	70,788	127,194	74,569	130,662	130,662	130,662
Change	-	-34.79%	-5.97%	79.68%	-41.37%	75.22%	0%	0%
P/E	6.52x	5.61x	6.43x	7.99x	6.77x	6.32x	7.36x	6.37x
PBR	0.51x	0.35x	0.34x	0.63x	0.43x	0.48x	0.53x	0.49x
PEG	-	-0.5x	-0.71x	0.1x	-0.5x	0.2x	0.2x	0.4x
Capitalization / Revenue	0.38x	0.26x	0.22x	0.38x	0.25x	0.31x	0.35x	0.33x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.35x	0.33x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.12x	5.27x	4.73x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	25	30	55	85	100	95	-
Rate of return	1.92%	2.13%	2.44%	2.11%	4.52%	4.23%	3.59%	-
EPS ²	239.3	209.6	190.7	326.7	278	374.5	359.1	415.2
Distribution rate	12.5%	11.9%	15.7%	16.8%	30.6%	26.7%	26.5%	-
Net sales ¹	214,544	233,601	290,416	354,922	373,568	378,815	377,500	390,600
EBITDA	31,262	30,578	-	-	-	-	-	-
EBIT ¹	10,833	6,853	7,330	22,406	28,648	28,042	24,800	27,600
Net income	12,559	10,998	10,009	17,099	14,143	18,561	17,000	19,000
Net Debt	33,508	13,631	6,378	-6,667	-20,668	-	-	-
Reference price ²	1,561.00	1,175.00	1,227.00	2,612.00	1,881.00	2,644.00	2,644.00	2,644.00
Nbr of stocks (in thousands)	52,490	52,469	52,494	51,248	50,631	49,418	-	-
Announcement Date	5/14/21	5/13/22	5/12/23	5/14/24	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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	30.45x	1.98x	16.3x	1.03%	58.94B
WEICHAI POWER CO., LTD.	19.79x	0.82x	6.05x	2.94%	38.68B
DENSO CORPORATION	11.27x	0.62x	5.16x	3.86%	31.11B
HYUNDAI MOBIS CO.,LTD	10.76x	0.66x	8.69x	1.37%	29.44B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.09x	2.18x	7.67x	4.85%	17.99B
MAGNA INTERNATIONAL INC.	10.54x	0.49x	4.86x	3.09%	17.45B
CONTINENTAL AG	12.26x	1.06x	6.14x	4.2%	16.72B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.59x	1.31x	14.44x	0.58%	16.19B
NINGBO TUOPU GROUP CO.,LTD.	31.46x	2.92x	17.34x	0.97%	14.86B
Average	19.58x	1.34x	9.63x	2.54%	26.82B
Weighted average by Cap.	20.34x	1.31x	10.06x	2.36%