Company Valuation: Toenec Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 61,395 63,748 107,523 89,844 184,459 210,484 - -
Change - 3.83% 68.67% -16.44% 105.31% 14.11% - -
Enterprise Value (EV) 131,358 130,703 162,257 137,977 220,398 210,484 210,484 210,484
Change - -0.5% 24.14% -14.96% 59.74% -4.5% 0% 0%
P/E 7.41x -11.5x 11.5x 8.37x 10.4x 10.8x 10x 9.7x
PBR 0.49x 0.54x 0.82x 0.66x 1.2x - - -
PEG - 0x -0x 0.5x 0.2x 1.24x 1.3x 2.91x
Capitalization / Revenue 0.28x 0.27x 0.43x 0.33x 0.68x 0.75x 0.72x 0.7x
EV / Revenue 0x 0x 0x 0x 0x 0.75x 0.72x 0.7x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.42x 7.8x 7.52x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 27 19 40 50 76 76 78 80
Rate of return 4.11% 2.79% 3.48% 5.17% 3.82% 3.37% 3.46% 3.55%
EPS 2 88.65 -59.37 99.96 115.7 191.9 208.6 224.7 232.2
Distribution rate 30.5% -32% 40% 43.2% 39.6% 36.4% 34.7% 34.5%
Net sales 1 219,617 232,053 252,863 270,966 272,468 282,000 292,000 300,000
EBITDA - - - - - - - -
EBIT 1 14,072 10,287 15,910 16,041 21,421 25,000 27,000 28,000
Net income 1 8,283 -5,548 9,345 10,765 17,810 19,500 21,000 21,700
Net Debt 69,963 66,955 54,734 48,133 35,939 - - -
Reference price 2 657.00 682.00 1,150.00 968.00 1,987.00 2,252.00 2,252.00 2,252.00
Nbr of stocks (in thousands) 93,448 93,472 93,498 92,814 92,833 93,465 - -
Announcement Date 4/28/22 A 4/28/23 A 4/26/24 A 4/28/25 A 4/28/26 A - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.76x - - 3.39% 1.35B
53.3x2.46x23.5x0.07% 92.69B
12.42x1.06x5.81x4.7% 71.83B
32.4x4.07x22.07x0.21% 55.3B
25.74x1.99x19.53x1.19% 55.02B
50.08x3.98x25.3x1.89% 39.44B
26.89x0.68x11.12x2.29% 33.9B
22.26x1.52x13.99x0.21% 32.17B
21.8x0.44x6.89x2.75% 29.79B
4.93x0.31x5.78x5.96% 26.31B
Average 26.06x 1.83x 14.89x 2.27% 43.78B
Weighted average by Cap. 30.69x 2.04x 16.21x 1.88%

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. 1946 Stock
  4. Valuation Toenec Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!