Valuation Toso Company, Limited

Stocks

Delayed Japan Exchange 22:30:00 2026-10-28 EDT			5-day change	1st Jan Change
562.00 ^JPY	-0.71%		-2.77%	-2.60%

11-12	Tranche Update on Toso Company, Limited's Equity Buyback Plan announced on August 21, 2025.	CI
11-11	Toso Company, Limited's Equity Buyback announced on August 21, 2025, has closed with 50,000 shares, representing 0.56% for ¥27.89 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,957	4,548	4,677	4,877	4,692	5,338
Change	-	-8.25%	2.83%	4.29%	-3.8%	13.76%
Enterprise Value (EV) ¹	3,555	2,376	2,438	2,702	2,715	3,725
Change	-	-33.16%	2.6%	10.85%	0.46%	37.2%
P/E	6.6x	8.56x	12.7x	16.6x	9.44x	7.97x
PBR	0.39x	0.34x	0.35x	0.34x	0.32x	0.34x
PEG	-	-0.3x	-0.4x	-0.8x	0.1x	0.2x
Capitalization / Revenue	0.23x	0.22x	0.22x	0.23x	0.21x	0.23x
EV / Revenue	0.17x	0.11x	0.11x	0.13x	0.12x	0.16x
EV / EBITDA	2.02x	1.58x	1.96x	2.66x	1.99x	2.29x
EV / EBIT	3.24x	3.03x	3.39x	5.59x	3.64x	3.9x
EV / FCF	4.44x	4.02x	71.4x	-8.61x	26.5x	-4.44x
FCF Yield	22.5%	24.9%	1.4%	-11.6%	3.78%	-22.5%
Dividend per Share ²	10	10	10	10	11.5	15.5
Rate of return	1.8%	1.97%	1.92%	1.85%	2.17%	2.57%
EPS ²	84.05	59.36	40.92	32.7	56.03	75.78
Distribution rate	11.9%	16.8%	24.4%	30.6%	20.5%	20.5%
Net sales ¹	21,421	20,861	21,298	21,605	22,789	23,253
EBITDA ¹	1,756	1,503	1,245	1,014	1,367	1,627
EBIT ¹	1,098	785	720	483	746	955
Net income ¹	750	531	367	294	500	671
Net Debt ¹	-1,402	-2,172	-2,239	-2,175	-1,977	-1,613
Reference price ²	555.00	508.00	521.00	542.00	529.00	604.00
Nbr of stocks (in thousands)	8,932	8,953	8,977	8,999	8,869	8,837
Announcement Date	6/28/21	6/29/22	6/29/23	6/27/24	6/27/25	6/24/26

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.($)
TOSO COMPANY, LIMITED	-	-	-	-	31.61M
FERGUSON ENTERPRISES INC.	20.68x	1.52x	14.51x	1.58%	44.64B
ASSA ABLOY AB	24.36x	3.02x	14.9x	1.79%	42.84B
SAINT-GOBAIN	11.58x	0.91x	5.98x	3.47%	36.34B
GEBERIT AG	29.64x	5.93x	20.11x	2.32%	22.24B
KINGSPAN GROUP PLC	22.19x	1.89x	13.71x	0.66%	19.27B
MASCO CORPORATION	16.83x	2.28x	11.36x	1.7%	14.66B
CARLISLE COMPANIES INCORPORATED	18.77x	3.08x	12.7x	1.32%	13.68B
QXO, INC.	-16.76x	1.37x	16.09x	3.43%	11.27B
ADVANCED DRAINAGE SYSTEMS, INC.	21.08x	3.31x	10.93x	0.61%	9.81B
Average	16.48x	2.59x	13.37x	1.88%	21.48B
Weighted average by Cap.	18.61x	2.43x	13.24x	1.98%