Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 17/06/2026 +03			5-day change	1st Jan Change
2,713.00 ^JPY	-0.66%		+0.89%	+14.62%

05-15	Topre Corporation's Equity Buyback announced on May 14, 2026, has closed with 1,050,000 shares, representing 2.12% for ¥2,682.75 million.	CI
05-15	Tranche Update on Topre Corporation's Equity Buyback Plan announced on May 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	81,937	61,651	64,410	133,861	95,237	134,072	-	-
Change	-	-24.76%	4.48%	107.83%	-28.85%	40.78%	-	-
Enterprise Value (EV)	115,445	75,282	70,788	127,194	74,569	134,072	134,072	134,072
Change	-	-34.79%	-5.97%	79.68%	-41.37%	79.8%	0%	0%
P/E	6.52x	5.61x	6.43x	7.99x	6.77x	6.32x	7.55x	6.53x
PBR	0.51x	0.35x	0.34x	0.63x	0.43x	0.48x	0.54x	0.5x
PEG	-	-0.5x	-0.71x	0.1x	-0.5x	0.2x	0.2x	0.4x
Capitalization / Revenue	0.38x	0.26x	0.22x	0.38x	0.25x	0.31x	0.36x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.36x	0.36x	0.34x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.26x	5.41x	4.86x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	25	30	55	85	100	95	-
Rate of return	1.92%	2.13%	2.44%	2.11%	4.52%	4.23%	3.5%	-
EPS ²	239.3	209.6	190.7	326.7	278	374.5	359.1	415.2
Distribution rate	12.5%	11.9%	15.7%	16.8%	30.6%	26.7%	26.5%	-
Net sales ¹	214,544	233,601	290,416	354,922	373,568	378,815	377,500	390,600
EBITDA	31,262	30,578	-	-	-	-	-	-
EBIT ¹	10,833	6,853	7,330	22,406	28,648	28,042	24,800	27,600
Net income	12,559	10,998	10,009	17,099	14,143	18,561	17,000	19,000
Net Debt	33,508	13,631	6,378	-6,667	-20,668	-	-	-
Reference price ²	1,561.00	1,175.00	1,227.00	2,612.00	1,881.00	2,713.00	2,713.00	2,713.00
Nbr of stocks (in thousands)	52,490	52,469	52,494	51,248	50,631	49,418	-	-
Announcement Date	5/14/21 A	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.($)
TOPRE CORPORATION	10.49x	-	-	2.93%	841M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	30.68x	1.99x	16.42x	1.02%	59.89B
WEICHAI POWER CO., LTD.	19.22x	0.77x	5.69x	3.03%	37.08B
HYUNDAI MOBIS CO.,LTD	13.91x	0.87x	11.39x	1.06%	39.01B
DENSO CORPORATION	11.34x	0.63x	5.19x	3.8%	31.77B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.72x	2.31x	8.12x	4.61%	19.12B
MAGNA INTERNATIONAL INC.	10.78x	0.5x	4.95x	3.02%	17.85B
CONTINENTAL AG	12.29x	1.07x	6.19x	4.2%	17.12B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.35x	1.34x	14.71x	0.57%	16.46B
NINGBO TUOPU GROUP CO.,LTD.	32.83x	3.05x	18.11x	0.93%	15.61B
Average	19.26x	1.39x	10.09x	2.52%	25.47B
Weighted average by Cap.	20.62x	1.35x	10.55x	2.26%