Valuation Tosei Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-06 EDT			5-day change	1st Jan Change
1,754.00 ^JPY	0.00%		-3.47%	+2.21%

07-09	SBI Securities Starts Tosei at Buy with 2,060 Yen Price Target	MT
07-06	Tosei's Profit Rises 13% in Fiscal H1	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	45,990	66,066	87,052	118,197	160,582	170,149	-	-
Change	-	43.65%	31.77%	35.78%	35.86%	5.96%	-	-
Enterprise Value (EV)	131,754	162,756	198,645	253,982	309,111	170,149	170,149	170,149
Change	-	23.53%	22.05%	27.86%	21.71%	-44.96%	0%	0%
P/E	6.76x	7.72x	8.2x	9.86x	10.9x	10.4x	9.82x	8.94x
PBR	0.7x	0.92x	1.06x	1.31x	1.56x	1.5x	1.36x	1.22x
PEG	-	0.3x	0.4x	0.8x	0.5x	0.9x	1.73x	0.91x
Capitalization / Revenue	0.75x	0.93x	1.1x	1.44x	1.7x	1.42x	1.31x	1.22x
EV / Revenue	0x	0x	0x	0x	0x	1.42x	1.31x	1.22x
EV / EBITDA	0x	0x	0x	0x	0x	6.23x	5.92x	5.14x
EV / EBIT	0x	0x	0x	0x	0x	6.58x	6.16x	5.58x
EV / FCF	-0x	-0x	-0x	-0x	-0x	-7.84x	-56.3x	21.3x
FCF Yield	-31.5%	-14%	-11.9%	-15.8%	-1.18%	-12.8%	-1.77%	4.69%
Dividend per Share ²	19	25.5	33	39.5	50	58	61	66.67
Rate of return	3.95%	3.64%	3.66%	3.24%	3.02%	3.31%	3.48%	3.8%
EPS ²	71.28	90.83	109.9	123.7	152.2	169	178.6	196.3
Distribution rate	26.7%	28.1%	30%	31.9%	32.9%	34.3%	34.1%	34%
Net sales ¹	61,726	70,953	79,446	82,192	94,689	119,701	130,338	139,183
EBITDA ¹	12,458	15,103	17,848	20,085	24,013	27,300	28,725	33,100
EBIT ¹	10,966	13,514	16,254	18,489	22,337	25,856	27,638	30,467
Net income ¹	6,721	8,607	10,507	11,985	14,796	16,380	17,300	19,000
Net Debt	85,764	96,690	111,593	135,785	148,529	-	-	-
Reference price ²	481.50	701.00	900.50	1,219.50	1,656.00	1,754.00	1,754.00	1,754.00
Nbr of stocks (in thousands)	95,515	94,245	96,671	96,922	96,970	97,006	-	-
Announcement Date	1/12/22	1/12/23	1/12/24	1/10/25	1/14/26	-	-	-

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.($)
TOSEI CORPORATION	10.38x	-	-	3.31%	1.08B
SUN HUNG KAI PROPERTIES LIMITED	15.81x	4.97x	13.39x	3.21%	44.96B
CHINA RESOURCES LAND LIMITED	8.7x	1.5x	7.85x	4.08%	30.07B
MITSUBISHI ESTATE CO., LTD.	18.88x	4.02x	16.4x	1.32%	28.9B
EMAAR PROPERTIES	6.02x	0.74x	1.53x	8.36%	28.78B
MITSUI FUDOSAN CO., LTD.	13.7x	3.04x	14.59x	2.56%	25.3B
ALPHA DHABI HOLDING	8.43x	0.93x	3.4x	2.65%	21.55B
CK ASSET HOLDINGS LIMITED	9.12x	2.36x	7.24x	3.82%	21.5B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.1x	6.63x	17.74x	1.51%	20.59B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.11x	1.64x	14.19x	3.74%	18.42B
Average	11.52x	2.87x	10.70x	3.46%	24.12B
Weighted average by Cap.	12.04x	3.00x	10.75x	3.54%