Valuation Topre Corporation

Stocks

Delayed Japan Exchange 21:00:47 2026-08-18 EDT			5-day change	1st Jan Change
3,170.00 ^JPY	-1.55%		0.00%	+34.14%

08-07	Topre Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
08-07	Topre Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	61,651	64,410	133,861	95,237	116,924	155,751	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	33.21%	-	-
Enterprise Value (EV)	75,282	70,788	127,194	74,569	93,523	155,751	155,751	155,751
Change	-	-5.97%	79.68%	-41.37%	25.42%	66.54%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	8.93x	7.81x	7.08x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.59x	0.56x	0.53x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	-2.37x	0.5x	0.7x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.39x	0.37x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.39x	0.37x	0.36x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.92x	5.37x	4.87x
EV / FCF	0x	0x	0x	0x	0x	7.43x	7.06x	6.52x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	13.5%	14.2%	15.3%
Dividend per Share ²	25	30	55	85	100	110	125	140
Rate of return	2.13%	2.44%	2.11%	4.52%	4.23%	3.42%	3.88%	4.35%
EPS ²	209.6	190.7	326.7	278	374.5	360.4	412.4	454.9
Distribution rate	11.9%	15.7%	16.8%	30.6%	26.7%	30.5%	30.3%	30.8%
Net sales ¹	233,601	290,416	354,922	373,568	378,815	404,200	416,900	431,000
EBITDA	30,578	-	-	-	-	-	-	-
EBIT ¹	6,853	7,330	22,406	28,648	28,042	26,300	29,000	32,000
Net income ¹	10,998	10,009	17,099	14,143	18,561	17,600	19,400	21,400
Net Debt	13,631	6,378	-6,667	-20,668	-23,401	-	-	-
Reference price ²	1,175.00	1,227.00	2,612.00	1,881.00	2,366.00	3,220.00	3,220.00	3,220.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	48,370	-	-
Announcement Date	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.($)
TOPRE CORPORATION	8.85x	-	-	3.45%	968M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.86x	1.47x	11.34x	1.68%	48.42B
WEICHAI POWER CO., LTD.	18.42x	0.83x	6.1x	3.16%	39.45B
HYUNDAI MOBIS CO.,LTD	11.62x	0.72x	9.15x	1.28%	34.5B
DENSO CORPORATION	12.41x	0.58x	5.03x	3.83%	30.21B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.35x	2.6x	9.08x	4.17%	20.92B
MAGNA INTERNATIONAL INC.	11.17x	0.53x	5.1x	2.77%	18.94B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.22x	1.23x	13.03x	0.59%	18.53B
CONTINENTAL AG	13.21x	1.34x	6.83x	4.19%	16.03B
BOSCH LIMITED	46.11x	5.04x	35.22x	0.78%	14.48B
Average	18.92x	1.59x	11.21x	2.59%	24.24B
Weighted average by Cap.	18.72x	1.36x	9.96x	2.47%