Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-29 EDT			5-day change	1st Jan Change
2,765.00 ^JPY	+1.21%		+4.22%	+16.81%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	61,651	64,410	133,861	95,237	116,924	133,739	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	14.38%	-	-
Enterprise Value (EV)	75,282	70,788	127,194	74,569	93,523	133,739	133,739	133,739
Change	-	-5.97%	79.68%	-41.37%	25.42%	43%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	7.58x	6.62x	6.01x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.5x	0.48x	0.45x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	-2.01x	0.5x	0.6x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.33x	0.32x	0.31x
EV / Revenue	0x	0x	0x	0x	0x	0.33x	0.32x	0.31x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.09x	4.61x	4.18x
EV / FCF	0x	0x	0x	0x	0x	6.38x	6.06x	5.6x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	15.7%	16.5%	17.9%
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%	4.03%	4.58%	5.12%
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	2,732.00	2,732.00	2,732.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	48,368	-	-
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	7.58x	-	-	4.03%	807M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.8x	1.34x	10.37x	1.9%	41.69B
DENSO CORPORATION	12.92x	0.69x	5.77x	3.53%	34.2B
WEICHAI POWER CO., LTD.	16.03x	0.68x	4.99x	3.64%	33.57B
HYUNDAI MOBIS CO.,LTD	9.29x	0.57x	7.32x	1.59%	26.97B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.5x	2.65x	9.26x	4.12%	20.93B
MAGNA INTERNATIONAL INC.	11.41x	0.53x	5.18x	2.87%	18.81B
CONTINENTAL AG	12.07x	1.05x	6x	4.16%	16.44B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.36x	1.13x	11.76x	0.57%	16.3B
BORGWARNER INC.	12.61x	0.99x	6.6x	1.06%	12.97B
Average	14.46x	1.07x	7.47x	2.75%	22.27B
Weighted average by Cap.	15.29x	1.04x	7.49x	2.69%