Valuation Tosoh Corporation

Stocks

Delayed Japan Exchange 01:30:00 2026-11-04 EST			5-day change	1st Jan Change
2,531.50 ^JPY	-0.71%		-1.69%	+7.63%

08-04	Tosoh's Attributable Income Rises 198% in Fiscal Q1	MT
08-04	Tosoh Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and 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	577,230	572,045	656,481	654,060	712,307	779,422	-	-
Change	-	-0.9%	14.76%	-0.37%	8.91%	9.42%	-	-
Enterprise Value (EV) ¹	507,619	628,545	683,004	691,616	761,601	895,519	876,601	876,820
Change	-	23.82%	8.66%	1.26%	10.12%	17.58%	-2.11%	0.02%
P/E	5.35x	11.4x	11.5x	11.3x	17.5x	12.5x	11.5x	10.4x
PBR	0.81x	0.77x	0.83x	0.79x	0.86x	0.92x	0.88x	0.85x
PEG	-	-0.2x	0.8x	9.88x	-0.6x	0.2x	1.36x	0.9x
Capitalization / Revenue	0.63x	0.54x	0.65x	0.62x	0.7x	0.68x	0.67x	0.64x
EV / Revenue	0.55x	0.59x	0.68x	0.65x	0.75x	0.78x	0.75x	0.72x
EV / EBITDA	2.75x	5.34x	5.49x	4.72x	5.3x	5.65x	5.15x	4.77x
EV / EBIT	3.52x	8.42x	8.55x	6.99x	7.97x	8.28x	7.52x	6.82x
EV / FCF	7.8x	-6.62x	12x	27.6x	18.2x	35.2x	20.3x	17.1x
FCF Yield	12.8%	-15.1%	8.35%	3.62%	5.5%	2.84%	4.93%	5.86%
Dividend per Share ²	80	80	85	100	100	101.2	106.2	115
Rate of return	4.41%	4.45%	4.12%	4.87%	4.32%	4%	4.2%	4.54%
EPS ²	339.2	158.1	180.1	182.1	132.4	202.6	219.8	244.3
Distribution rate	23.6%	50.6%	47.2%	54.9%	75.5%	50%	48.3%	47.1%
Net sales ¹	918,580	1,064,376	1,005,640	1,063,382	1,019,917	1,149,144	1,168,386	1,215,319
EBITDA ¹	184,708	117,668	124,356	146,414	143,613	158,463	170,118	183,851
EBIT ¹	144,045	74,606	79,845	98,906	95,532	108,148	116,523	128,491
Net income ¹	107,938	50,335	57,324	58,002	41,615	61,467	65,562	72,388
Net Debt ¹	-69,611	56,500	26,523	37,556	49,294	116,097	97,179	97,398
Reference price ²	1,814.00	1,797.00	2,062.00	2,053.50	2,313.50	2,531.50	2,531.50	2,531.50
Nbr of stocks (in thousands)	318,209	318,334	318,371	318,510	307,892	307,889	-	-
Announcement Date	5/12/22	5/12/23	5/13/24	5/13/25	5/13/26	-	-	-

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.($)
TOSOH CORPORATION	12.58x	0.78x	5.69x	3.97%	4.95B
SHIN-ETSU CHEMICAL CO., LTD.	19.34x	3.31x	9.33x	2.13%	67.84B
BASF SE	12.28x	0.94x	7.87x	4.24%	51.4B
PIDILITE INDUSTRIES LIMITED	54.7x	8.57x	37.54x	1.01%	16.25B
ASAHI KASEI CORPORATION	12.24x	0.85x	6x	2.9%	13.42B
BRENNTAG SE	16.3x	0.74x	8.1x	2.99%	10.12B
SASOL LIMITED	5.02x	0.73x	2.93x	4.45%	10.12B
MITSUBISHI CHEMICAL GROUP CORPORATION	10.99x	0.73x	4.83x	2.97%	9.91B
SYENSQO SA/NV	35.73x	1.65x	8.7x	2.13%	8.77B
SRF LIMITED	29.67x	3.96x	17.58x	0.38%	7.54B
Average	20.88x	2.23x	10.86x	2.72%	20.03B
Weighted average by Cap.	19.57x	2.47x	10.60x	2.82%