Valuation Tsugami Corporation OTC Markets

Stocks

Market Closed - OTC Markets 11:20:04 2026-10-08 EDT			5-day change	1st Jan Change
355.00 ^USD	+255.07%		0.00%	+255.07%

10-02	Tranche Update on Tsugami Corporation's Equity Buyback Plan announced on September 11, 2026.	CI
09-11	Tsugami Receives 2.96 Billion Yen Dividend of Surplus from Unit	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	84,638	64,375	69,083	54,679	86,471	149,170
Change	-	-23.94%	7.31%	-20.85%	58.14%	72.51%
Enterprise Value (EV) ¹	77,343	59,120	61,343	41,388	70,628	116,364
Change	-	-23.56%	3.76%	-32.53%	70.65%	64.76%
P/E	17.9x	7.07x	9.11x	10.4x	7.96x	8.96x
PBR	2.21x	1.41x	1.36x	0.97x	1.37x	1.86x
PEG	-	0x	-0.6x	-0.4x	0x	0.2x
Capitalization / Revenue	1.37x	0.69x	0.73x	0.65x	0.81x	1.16x
EV / Revenue	1.25x	0.63x	0.65x	0.49x	0.66x	0.9x
EV / EBITDA	7.34x	2.72x	3.44x	2.96x	2.9x	3.2x
EV / EBIT	8.57x	2.96x	3.88x	3.47x	3.19x	3.4x
EV / FCF	33.4x	-194x	11x	6.68x	15x	6.66x
FCF Yield	2.99%	-0.51%	9.11%	15%	6.65%	15%
Dividend per Share ²	26	40	46	48	59	85
Rate of return	1.56%	3.01%	3.21%	4.17%	3.24%	2.66%
EPS ²	93.08	188.1	157.3	111	228.6	356.5
Distribution rate	27.9%	21.3%	29.2%	43.2%	25.8%	23.8%
Net sales ¹	61,662	93,174	94,963	83,928	107,411	129,140
EBITDA ¹	10,535	21,764	17,837	13,978	24,367	36,377
EBIT ¹	9,030	19,949	15,799	11,929	22,153	34,195
Net income ¹	4,917	9,486	7,695	5,376	10,901	16,745
Net Debt ¹	-7,295	-5,255	-7,740	-13,291	-15,843	-32,806
Reference price ²	1,663.00	1,330.00	1,434.00	1,150.00	1,820.00	3,195.00
Nbr of stocks (in thousands)	50,895	48,402	48,175	47,547	47,511	46,689
Announcement Date	6/16/21	6/22/22	6/21/23	6/19/24	6/17/25	6/16/26

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.($)
PARKER-HANNIFIN CORPORATION	30.95x	5.49x	20.04x	0.84%	121B
ATLAS COPCO AB	31.77x	5.03x	19.08x	1.69%	91.33B
W.W. GRAINGER, INC.	29.08x	3.32x	19.18x	0.71%	63.67B
FASTENAL COMPANY	41.31x	6.45x	28.45x	1.84%	60.22B
KEYSIGHT TECHNOLOGIES, INC.	39.99x	8.1x	23.71x	-.--%	58.11B
FANUC CORPORATION	26.37x	4.83x	16.92x	2.28%	34.38B
INGERSOLL RAND INC.	31.83x	4.16x	15.68x	0.11%	30.68B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.11x	1.8x	13.02x	2.22%	30.72B
DOVER CORPORATION	22.2x	3.2x	13.79x	1.06%	26.91B
Average	30.51x	4.71x	18.87x	1.2%	57.43B
Weighted average by Cap.	31.80x	5.09x	19.95x	1.14%