Company Valuation: TOWA Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 61,496 52,391 266,737 111,460 166,488 161,093 - -
Change - -14.81% 409.12% -58.21% 49.37% -3.24% - -
Enterprise Value (EV) 1 59,507 51,717 259,357 97,371 156,228 152,671 152,738 146,868
Change - -13.09% 401.49% -62.46% 60.45% -2.28% 0.04% -3.84%
P/E 7.56x 7.13x 41.4x 13.7x 36.2x 18.5x 14.5x 12.2x
PBR 1.51x 1.11x 4.56x 1.82x 2.36x 2.08x 1.86x 1.66x
PEG - -0.74x -3.4x 0.5x -0.8x 0.2x 0.5x 0.7x
Capitalization / Revenue 1.21x 0.97x 5.28x 2.08x 3.06x 2.32x 2.06x 1.81x
EV / Revenue 1.17x 0.96x 5.14x 1.82x 2.87x 2.2x 1.96x 1.65x
EV / EBITDA 4.42x 4.13x 23.2x 8.43x 15.6x 10.1x 7.79x 7.13x
EV / EBIT 5.17x 5.15x 29.9x 11x 22.6x 12.5x 9.61x 7.79x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 16.67 13.33 13.33 20 20 24.6 26.6 25.33
Rate of return 2.03% 1.91% 0.37% 1.35% 0.9% 1.15% 1.24% 1.18%
EPS 2 108.4 97.9 85.9 108.3 61.22 115.9 148.5 175.4
Distribution rate 15.4% 13.6% 15.5% 18.5% 32.7% 21.2% 17.9% 14.4%
Net sales 1 50,666 53,822 50,471 53,479 54,365 69,333 78,114 89,150
EBITDA 1 13,455 12,535 11,202 11,553 10,040 15,100 19,600 20,600
EBIT 1 11,505 10,037 8,661 8,880 6,917 12,246 15,900 18,850
Net income 1 8,129 7,346 6,444 8,121 4,593 8,695 11,141 13,156
Net Debt 1 -1,989 -674 -7,380 -14,089 -10,260 -8,422 -8,355 -14,225
Reference price 2 819.67 698.00 3,556.67 1,486.00 2,219.00 2,147.00 2,147.00 2,147.00
Nbr of stocks (in thousands) 75,026 75,059 74,996 75,007 75,028 75,032 - -
Announcement Date 5/12/22 5/11/23 5/10/24 5/9/25 5/11/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.53x2.2x10.11x1.15% 1.03B
33.72x10.23x29.55x0.44% 353B
66.63x9.82x52.6x0.13% 74.34B
65.32x19.43x85.14x0.12% 50.45B
35.19x9.23x23.96x0.5% 45.71B
30.16x9.51x19.94x1.31% 36.22B
78.56x23.75x90.27x0.13% 31.1B
36.55x3.44x10.47x0.42% 26.24B
80.86x15.8x76.46x0.31% 21.06B
78.41x20.87x74.07x0.17% 19.47B
Average 52.39x 12.43x 47.26x 0.47% 65.84B
Weighted average by Cap. 44.80x 11.63x 40.39x 0.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 6315 Stock
  4. Valuation TOWA Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!