Valuation Totech Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-17 EDT			5-day change	1st Jan Change
3,860.00 ^JPY	+1.45%		+4.04%	+5.32%

08-07	Totech Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
05-14	Totech Corporation Announces Change in Dividend Policy	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	31,209	59,883	132,841	100,336	149,263	156,029	-	-
Change	-	91.88%	121.83%	-24.47%	48.76%	4.53%	-	-
Enterprise Value (EV)	35,658	66,158	133,154	91,075	144,633	156,029	156,029	156,029
Change	-	85.54%	101.27%	-31.6%	58.81%	7.88%	0%	0%
P/E	6.6x	11.4x	19x	8.96x	11.4x	10.8x	9.75x	8.92x
PBR	0.75x	1.32x	2.49x	1.64x	2.03x	1.88x	1.67x	1.48x
PEG	-	1.1x	0.6x	0.2x	0.7x	1x	0.9x	0.95x
Capitalization / Revenue	0.28x	0.47x	0.94x	0.64x	0.88x	0.84x	0.78x	0.73x
EV / Revenue	0x	0x	0x	0x	0x	0.84x	0.78x	0.73x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.21x	7.43x	6.78x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	46.33	54	68.33	116	128	128	138	148
Rate of return	6.09%	3.7%	2.12%	4.76%	3.52%	3.36%	3.63%	3.89%
EPS ²	115.3	127.4	170.4	272.1	319.2	353.6	390.2	426.8
Distribution rate	40.2%	42.4%	40.1%	42.6%	40.1%	36.2%	35.4%	34.7%
Net sales ¹	110,120	126,696	140,732	155,958	170,013	185,000	200,000	215,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	6,297	7,730	9,905	14,691	17,125	19,000	21,000	23,000
Net income ¹	4,724	5,230	7,004	11,194	13,133	14,500	16,000	17,500
Net Debt	4,449	6,275	313	-9,261	-4,630	-	-	-
Reference price ²	761.33	1,458.33	3,230.00	2,438.00	3,640.00	3,805.00	3,805.00	3,805.00
Nbr of stocks (in thousands)	40,992	41,063	41,127	41,155	41,006	41,006	-	-
Announcement Date	5/13/22	6/30/23	5/15/24	5/15/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOTECH CORPORATION	10.76x	-	-	3.36%	981M
WESCO INTERNATIONAL, INC.	22.04x	0.86x	12.36x	0.55%	17.62B
REXEL	15.48x	0.72x	8.71x	3.27%	12.64B
SOLOMON TECHNOLOGY CORPORATION	83.07x	-	-	-	854M
SENSHU ELECTRIC CO.,LTD.	12.91x	-	-	2.36%	730M
IPD GROUP LIMITED	17.19x	1.34x	9.88x	2.89%	420M
Average	26.91x	0.97x	10.32x	2.49%	5.54B
Weighted average by Cap.	20.52x	0.81x	10.82x	1.77%