Valuation Tokura Corporation

Stocks

End-of-day quote NAGOYA STOCK EXCHANGE 30/09/2026			5-day change	1st Jan Change
8,200.00 ^JPY	-.--%		-.--%	+26.15%

01-06	Tokura Corporation announces Annual dividend, payable on June 30, 2026	CI
19/02/24	Tranche Update on Tokura Corporation's Equity Buyback Plan announced on February 16, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	7,282	6,822	6,686	8,783	10,014	14,953
Change	-	-6.32%	-2%	31.38%	14.02%	49.31%
Enterprise Value (EV) ¹	1,229	978	-2,743	-3,562	4,076	6,704
Change	-	-20.41%	-380.5%	-29.83%	214.45%	64.46%
P/E	4.2x	4.06x	11.3x	7.54x	7.39x	6.57x
PBR	0.47x	0.4x	0.38x	0.45x	0.51x	0.66x
PEG	-	-1.25x	-0.2x	0.1x	0.4x	0.1x
Capitalization / Revenue	0.13x	0.1x	0.11x	0.14x	0.14x	0.22x
EV / Revenue	0.02x	0.01x	-0.05x	-0.06x	0.06x	0.1x
EV / EBITDA	0.46x	0.37x	-4.19x	-2.14x	2.41x	2.19x
EV / EBIT	0.49x	0.39x	-5.23x	-2.35x	2.66x	2.32x
EV / FCF	0.24x	3.28x	-0.81x	-1.11x	-0.65x	7.02x
FCF Yield	417%	30.5%	-123%	-90.3%	-155%	14.2%
Dividend per Share ²	120	120	150	150	180	200
Rate of return	3.43%	3.67%	4.69%	3.58%	3.73%	2.8%
EPS ²	833.1	806	282.4	555.3	652.7	1,088
Distribution rate	14.4%	14.9%	53.1%	27%	27.6%	18.4%
Net sales ¹	54,460	66,965	58,523	63,691	71,516	68,177
EBITDA ¹	2,656	2,676	654	1,661	1,689	3,060
EBIT ¹	2,516	2,537	525	1,515	1,533	2,892
Net income ¹	1,716	1,679	590	1,163	1,352	2,265
Net Debt ¹	-6,053	-5,844	-9,429	-12,345	-5,938	-8,249
Reference price ²	3,500.00	3,270.00	3,195.00	4,185.00	4,825.00	7,150.00
Nbr of stocks (in thousands)	2,081	2,086	2,093	2,099	2,076	2,091
Announcement Date	6/29/21 A	6/29/22 A	6/29/23 A	6/27/24 A	6/27/25 A	6/26/26 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.($)
TOKURA CORPORATION	-	-	-	-	108M
QUANTA SERVICES, INC.	60.91x	2.8x	26.74x	0.06%	106B
VINCI	11.78x	1.02x	5.58x	4.96%	66.42B
COMFORT SYSTEMS USA, INC.	35.32x	4.45x	24.15x	0.19%	60.28B
LARSEN & TOUBRO LIMITED	24.96x	1.93x	18.98x	1.18%	52.58B
FERROVIAL N.V.	46.4x	3.76x	23.78x	2.08%	36.01B
EMCOR GROUP, INC.	24.1x	1.65x	15.19x	0.19%	34.82B
HOCHTIEF AG	26.92x	0.67x	11.05x	2.31%	32.84B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.58x	0.4x	6.4x	2.86%	27.05B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.98x	5.61%	26.84B
Average	28.55x	1.89x	15.32x	2.16%	44.31B
Weighted average by Cap.	33.41x	2.19x	17.48x	1.8%