Valuation Tosoh Corporation

Stocks

Delayed Japan Exchange 09:30:00 17/09/2026 +03			5-day change	1st Jan Change
2,644.00 ^JPY	+1.17%		+2.44%	+12.41%

08-04	Tosoh's Attributable Income Rises 198% in Fiscal Q1	MT
08-04	Tosoh Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and 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	577,230	572,045	656,481	654,060	712,307	804,669	-	-
Change	-	-0.9%	14.76%	-0.37%	8.91%	12.97%	-	-
Enterprise Value (EV) ¹	507,619	628,545	683,004	691,616	761,601	888,569	885,799	886,323
Change	-	23.82%	8.66%	1.26%	10.12%	16.67%	-0.31%	0.06%
P/E	5.35x	11.4x	11.5x	11.3x	17.5x	12.6x	11.7x	10.7x
PBR	0.81x	0.77x	0.83x	0.79x	0.86x	0.95x	0.91x	0.87x
PEG	-	-0.2x	0.8x	9.88x	-0.6x	0.2x	1.45x	1.23x
Capitalization / Revenue	0.63x	0.54x	0.65x	0.62x	0.7x	0.71x	0.7x	0.67x
EV / Revenue	0.55x	0.59x	0.68x	0.65x	0.75x	0.78x	0.77x	0.74x
EV / EBITDA	2.75x	5.34x	5.49x	4.72x	5.3x	5.62x	5.2x	4.87x
EV / EBIT	3.52x	8.42x	8.55x	6.99x	7.97x	8.03x	7.5x	6.93x
EV / FCF	7.8x	-6.62x	12x	27.6x	18.2x	24.5x	19.6x	16.7x
FCF Yield	12.8%	-15.1%	8.35%	3.62%	5.5%	4.08%	5.09%	6%
Dividend per Share ²	80	80	85	100	100	100	107.5	115
Rate of return	4.41%	4.45%	4.12%	4.87%	4.32%	3.83%	4.11%	4.4%
EPS ²	339.2	158.1	180.1	182.1	132.4	207	223.8	243.2
Distribution rate	23.6%	50.6%	47.2%	54.9%	75.5%	48.3%	48%	47.3%
Net sales ¹	918,580	1,064,376	1,005,640	1,063,382	1,019,917	1,134,594	1,146,761	1,194,848
EBITDA ¹	184,708	117,668	124,356	146,414	143,613	158,150	170,193	182,165
EBIT ¹	144,045	74,606	79,845	98,906	95,532	110,637	118,035	127,877
Net income ¹	107,938	50,335	57,324	58,002	41,615	62,816	66,744	72,062
Net Debt ¹	-69,611	56,500	26,523	37,556	49,294	83,900	81,130	81,654
Reference price ²	1,814.00	1,797.00	2,062.00	2,053.50	2,313.50	2,613.50	2,613.50	2,613.50
Nbr of stocks (in thousands)	318,209	318,334	318,371	318,510	307,892	307,889	-	-
Announcement Date	5/12/22 A	5/12/23 A	5/13/24 A	5/13/25 A	5/13/26 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.($)
TOSOH CORPORATION	12.62x	0.78x	5.62x	3.83%	5.19B
SHIN-ETSU CHEMICAL CO., LTD.	19.25x	3.41x	9.65x	2.06%	69.79B
BASF SE	12.31x	0.93x	7.79x	4.37%	51.79B
PIDILITE INDUSTRIES LIMITED	55.01x	8.81x	37.53x	0.99%	16.38B
ASAHI KASEI CORPORATION	12.84x	0.86x	5.99x	2.84%	13.83B
BRENNTAG SE	16.06x	0.72x	7.85x	3.07%	10.27B
MITSUBISHI CHEMICAL GROUP CORPORATION	12.25x	0.75x	4.81x	2.79%	10.5B
SASOL LIMITED	4.73x	0.67x	2.8x	4.42%	9.07B
SYENSQO SA/NV	36.2x	1.66x	8.76x	2.09%	9.12B
SRF LIMITED	30.88x	4.23x	18.1x	0.37%	7.68B
Average	21.22x	2.28x	10.89x	2.68%	20.36B
Weighted average by Cap.	19.79x	2.53x	10.70x	2.79%