Valuation Tokyo Rope Mfg. Co., Ltd.

Stocks

Delayed Japan Exchange 09:30:00 18/09/2026 +03			5-day change	1st Jan Change
1,919.00 ^JPY	-0.62%		+5.21%	+18.02%

08-10	Tokyo Rope Mfg. Co., Ltd. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-14	Tokyo Rope Mfg. Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	14,591	18,615	22,874	19,038	28,960	29,591	-	-
Change	-	27.58%	22.88%	-16.77%	52.11%	2.18%	-	-
Enterprise Value (EV)	36,216	39,280	41,375	37,462	45,320	29,591	29,591	29,591
Change	-	8.46%	5.34%	-9.46%	20.97%	-34.71%	0%	0%
P/E	11.2x	4.97x	11.3x	5.93x	8.39x	8.22x	7.89x	7.49x
PBR	0.57x	0.6x	0.66x	0.52x	0.7x	-	-	-
PEG	-	0x	-0.2x	0.1x	0.96x	1.88x	1.9x	1.4x
Capitalization / Revenue	0.23x	0.28x	0.36x	0.3x	0.45x	0.45x	0.41x	0.4x
EV / Revenue	0x	0x	0x	0x	0x	0.45x	0.41x	0.4x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.16x	5.92x	5.58x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	35	40	64	70	70	72	74
Rate of return	2.21%	3%	2.76%	5.24%	3.73%	3.65%	3.75%	3.86%
EPS ²	81.08	234.9	128.1	205.8	223.7	233.5	243.2	256.2
Distribution rate	24.7%	14.9%	31.2%	31.1%	31.3%	30%	29.6%	28.9%
Net sales ¹	63,780	67,135	64,231	62,867	64,094	66,000	72,300	74,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,621	3,305	3,901	3,585	4,849	4,800	5,000	5,300
Net income ¹	1,306	3,783	2,040	3,247	3,481	3,600	3,750	3,950
Net Debt	21,625	20,665	18,501	18,424	16,360	-	-	-
Reference price ²	905.00	1,168.00	1,447.00	1,221.00	1,878.00	1,919.00	1,919.00	1,919.00
Nbr of stocks (in thousands)	16,123	15,937	15,808	15,592	15,420	15,420	-	-
Announcement Date	5/12/22 A	5/12/23 A	5/13/24 A	5/13/25 A	5/14/26 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.($)
TOKYO ROPE MFG. CO., LTD.	8.22x	-	-	3.65%	189M
NUCOR CORPORATION	12.99x	1.48x	7.7x	0.9%	56.35B
ARCELORMITTAL	16.38x	0.93x	7.53x	0.86%	54.58B
STEEL DYNAMICS, INC.	13.81x	1.51x	8.75x	0.9%	33.72B
TATA STEEL LIMITED	13.23x	1.17x	7.1x	2.27%	24.04B
NIPPON STEEL CORPORATION	12.32x	0.78x	6.96x	3.47%	23.14B
CARPENTER TECHNOLOGY CORPORATION	30.44x	5.83x	19.83x	0.2%	20.23B
POSCO HOLDINGS INC.	12.07x	0.56x	5.4x	3.05%	17.58B
SSAB AB	14.46x	0.96x	7.26x	2.65%	10.85B
THYSSENKRUPP AG	-21.09x	0.15x	3.44x	0.99%	10.85B
Average	11.28x	1.49x	8.22x	1.89%	25.15B
Weighted average by Cap.	13.73x	1.48x	8.29x	1.44%