Valuation Topre Corporation OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-07	Topre Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
08-07	Topre Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	61,651	64,410	133,861	95,237	116,924	153,332	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	31.14%	-	-
Enterprise Value (EV)	75,282	70,788	127,194	74,569	93,523	153,332	153,332	153,332
Change	-	-5.97%	79.68%	-41.37%	25.42%	63.95%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	8.8x	7.69x	6.97x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.58x	0.55x	0.52x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	-2.34x	0.5x	0.7x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.38x	0.37x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.38x	0.37x	0.36x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.83x	5.29x	4.79x
EV / FCF	0x	0x	0x	0x	0x	7.32x	6.95x	6.42x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	13.7%	14.4%	15.6%
Dividend per Share ²	25	30	55	85	100	110	125	140
Rate of return	2.13%	2.44%	2.11%	4.52%	4.23%	3.47%	3.94%	4.42%
EPS ²	209.6	190.7	326.7	278	374.5	360.4	412.4	454.9
Distribution rate	11.9%	15.7%	16.8%	30.6%	26.7%	30.5%	30.3%	30.8%
Net sales ¹	233,601	290,416	354,922	373,568	378,815	404,200	416,900	431,000
EBITDA	30,578	-	-	-	-	-	-	-
EBIT ¹	6,853	7,330	22,406	28,648	28,042	26,300	29,000	32,000
Net income ¹	10,998	10,009	17,099	14,143	18,561	17,600	19,400	21,400
Net Debt	13,631	6,378	-6,667	-20,668	-23,401	-	-	-
Reference price ²	1,175.00	1,227.00	2,612.00	1,881.00	2,366.00	3,170.00	3,170.00	3,170.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	48,370	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/14/24 A	5/14/25 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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.11x	1.3x	9.97x	1.92%	42.75B
WEICHAI POWER CO., LTD.	17.21x	0.77x	5.67x	3.38%	37.33B
HYUNDAI MOBIS CO.,LTD	10.54x	0.65x	8.25x	1.41%	31.92B
DENSO CORPORATION	12.38x	0.59x	5.13x	3.77%	30.73B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.96x	2.76x	9.56x	4.05%	21.35B
MAGNA INTERNATIONAL INC.	11.42x	0.54x	5.28x	2.71%	19.36B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.37x	1.24x	13.08x	0.59%	18.61B
CONTINENTAL AG	13.13x	1.35x	6.97x	4.16%	16.06B
BOSCH LIMITED	47.34x	5.18x	36.18x	0.76%	14.85B
Average	19.72x	1.60x	11.12x	2.53%	25.88B
Weighted average by Cap.	18.09x	1.35x	9.69x	2.56%