Valuation TOKAI Corp.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 05/08/2026 +03			5-day change	1st Jan Change
2,370.00 ^JPY	-0.29%		-4.36%	-5.65%

08-03	Sakai Moving Service July Sales Rise 0.6%	MT
07-21	TOKAI Corp. Appoints Hirokazu Hori as Director Division Director, Hospital Business Division, Effective July 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	60,694	69,713	77,103	70,684	75,946	73,197	-	-
Change	-	14.86%	10.6%	-8.33%	7.44%	-3.62%	-	-
Enterprise Value (EV) ¹	27,258	35,015	47,242	45,942	54,043	50,097	47,269	44,371
Change	-	28.46%	34.92%	-2.75%	17.63%	-7.3%	-5.65%	-6.13%
P/E	10.5x	11.4x	13.3x	15x	13.2x	11.6x	10.9x	10.1x
PBR	0.79x	0.85x	0.89x	0.83x	0.91x	0.8x	0.77x	0.73x
PEG	-	2.09x	-2.77x	-1x	0.4x	1.17x	1.55x	1.41x
Capitalization / Revenue	0.49x	0.54x	0.56x	0.47x	0.48x	0.44x	0.43x	0.41x
EV / Revenue	0.22x	0.27x	0.34x	0.31x	0.34x	0.3x	0.28x	0.25x
EV / EBITDA	2.23x	2.88x	3.7x	3.46x	3.72x	3.55x	3.2x	2.87x
EV / EBIT	3.3x	4.46x	5.85x	5.6x	5.76x	5.54x	4.95x	4.39x
EV / FCF	8.03x	14.9x	-38.7x	8.1x	7.5x	6.17x	7.3x	6.53x
FCF Yield	12.5%	6.73%	-2.58%	12.3%	13.3%	16.2%	13.7%	15.3%
Dividend per Share ²	42	60	58	58	68	82	86.5	92
Rate of return	2.44%	3.03%	2.65%	2.78%	2.77%	3.46%	3.65%	3.88%
EPS ²	164.4	173.4	165	139.1	185.6	204	218.4	234
Distribution rate	25.5%	34.6%	35.1%	41.7%	36.6%	40.2%	39.6%	39.3%
Net sales ¹	123,484	130,184	138,222	149,542	159,664	165,900	171,250	176,885
EBITDA ¹	12,205	12,144	12,762	13,297	14,522	14,108	14,774	15,468
EBIT ¹	8,252	7,855	8,082	8,205	9,382	9,038	9,552	10,098
Net income ¹	5,806	6,106	5,810	4,733	6,069	6,212	6,546	6,902
Net Debt ¹	-33,436	-34,698	-29,861	-24,742	-21,903	-23,100	-25,928	-28,826
Reference price ²	1,724.00	1,979.00	2,190.00	2,090.00	2,459.00	2,370.00	2,370.00	2,370.00
Nbr of stocks (in thousands)	35,206	35,227	35,207	33,820	30,885	30,885	-	-
Announcement Date	5/9/22 A	5/11/23 A	5/10/24 A	5/9/25 A	5/12/26 A	-	-	-

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.($)
TOKAI CORP.	11.65x	0.3x	3.57x	3.45%	466M
CINTAS CORPORATION	37.12x	6.77x	24.08x	0.93%	81.49B
RB GLOBAL, INC.	39.56x	4.44x	15.22x	1.15%	20.69B
JACOBS SOLUTIONS INC.	34.24x	1.35x	13.57x	0.99%	16.85B
BUREAU VERITAS SA	20.53x	2.15x	10.57x	3.5%	14.64B
INTERTEK GROUP PLC	25.2x	2.84x	12.18x	2.97%	12.05B
ALS LIMITED	25.02x	3.49x	13.43x	2.31%	7.93B
ISS A/S	15.07x	0.65x	9.34x	1.41%	6.88B
GENPACT LIMITED	10.09x	1.15x	6.09x	2.09%	6.07B
DKSH HOLDING AG	19.25x	0.41x	9.49x	3.87%	5.46B
Average	23.77x	2.36x	11.75x	2.27%	17.25B
Weighted average by Cap.	31.87x	4.48x	17.79x	1.55%