Valuation Totech Corporation

Stocks

Delayed Japan Exchange 22:41:11 2026-11-03 EST			5-day change	1st Jan Change
4,105.00 ^JPY	-3.53%		-5.64%	+11.87%

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	174,527	-	-
Change	-	91.88%	121.83%	-24.47%	48.76%	16.93%	-	-
Enterprise Value (EV)	35,658	66,158	133,154	91,075	144,633	174,527	174,527	174,527
Change	-	85.54%	101.27%	-31.6%	58.81%	20.67%	0%	0%
P/E	6.6x	11.4x	19x	8.96x	11.4x	12x	10.9x	9.97x
PBR	0.75x	1.32x	2.49x	1.64x	2.03x	2.1x	1.86x	1.65x
PEG	-	1.1x	0.6x	0.2x	0.7x	1.1x	1.1x	1.06x
Capitalization / Revenue	0.28x	0.47x	0.94x	0.64x	0.88x	0.94x	0.87x	0.81x
EV / Revenue	0x	0x	0x	0x	0x	0.94x	0.87x	0.81x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.19x	8.31x	7.59x
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%	3.01%	3.24%	3.48%
EPS ²	115.3	127.4	170.4	272.1	319.2	353.5	390.1	426.7
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	4,255.00	4,255.00	4,255.00
Nbr of stocks (in thousands)	40,992	41,063	41,127	41,155	41,006	41,017	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOTECH CORPORATION	12.04x	-	-	3.01%	1.11B
SIEMENS AG	24.85x	2.95x	16.13x	2.07%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.47x	1.37x	6.45x	4.06%	168B
SCHNEIDER ELECTRIC SE	25.07x	3.25x	14.87x	1.94%	152B
EATON CORPORATION PLC	32.6x	4.86x	20.42x	1.21%	142B
DELTA ELECTRONICS, INC.	35.8x	4.5x	20.94x	1.25%	108B
EMERSON ELECTRIC CO.	33.84x	5.45x	18.96x	1.33%	92.57B
TRANE TECHNOLOGIES PLC	27.31x	3.86x	19.29x	1.06%	90.48B
JOHNSON CONTROLS INTERNATIONAL PLC	30.68x	3.82x	20.51x	1.11%	88.74B
VERTIV HOLDINGS CO.	35.35x	5.82x	23.2x	0.11%	86.35B
Average	27.00x	3.99x	17.86x	1.71%	116.18B
Weighted average by Cap.	27.18x	3.69x	16.87x	1.8%