Valuation Totech Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 06/11/2026 +03			5-day change	1st Jan Change
3,790.00 ^JPY	-7.33%		-13.07%	+3.41%

08-07	Totech Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
05-14	Totech Corporation Announces Change in Dividend Policy	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	31,209	59,883	132,841	100,336	149,263	155,454	-	-
Change	-	91.88%	121.83%	-24.47%	48.76%	4.15%	-	-
Enterprise Value (EV)	35,658	66,158	133,154	91,075	144,633	155,454	155,454	155,454
Change	-	85.54%	101.27%	-31.6%	58.81%	7.48%	0%	0%
P/E	6.6x	11.4x	19x	8.96x	11.4x	10.7x	9.72x	8.88x
PBR	0.75x	1.32x	2.49x	1.64x	2.03x	1.87x	1.66x	1.47x
PEG	-	1.1x	0.6x	0.2x	0.7x	1x	0.9x	0.95x
Capitalization / Revenue	0.28x	0.47x	0.94x	0.64x	0.88x	0.84x	0.78x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.84x	0.78x	0.72x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.18x	7.4x	6.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	46.33	54	68.33	116	128	128	138	148
Rate of return	6.09%	3.7%	2.12%	4.76%	3.52%	3.38%	3.64%	3.91%
EPS ²	115.3	127.4	170.4	272.1	319.2	353.5	390.1	426.7
Distribution rate	40.2%	42.4%	40.1%	42.6%	40.1%	36.2%	35.4%	34.7%
Net sales ¹	110,120	126,696	140,732	155,958	170,013	185,000	200,000	215,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	6,297	7,730	9,905	14,691	17,125	19,000	21,000	23,000
Net income ¹	4,724	5,230	7,004	11,194	13,133	14,500	16,000	17,500
Net Debt	4,449	6,275	313	-9,261	-4,630	-	-	-
Reference price ²	761.33	1,458.33	3,230.00	2,438.00	3,640.00	3,790.00	3,790.00	3,790.00
Nbr of stocks (in thousands)	40,992	41,063	41,127	41,155	41,006	41,017	-	-
Announcement Date	5/13/22 A	6/30/23 A	5/15/24 A	5/15/25 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.($)
TOTECH CORPORATION	11.57x	-	-	3.13%	1.06B
SIEMENS AG	25.12x	2.98x	16.27x	2.04%	236B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.71x	1.55x	7.31x	3.69%	184B
SCHNEIDER ELECTRIC SE	23.76x	3.09x	14.15x	2.04%	144B
EATON CORPORATION PLC	31.16x	4.29x	18.42x	1.33%	127B
DELTA ELECTRONICS, INC.	29.83x	3.73x	17.25x	1.49%	88.81B
EMERSON ELECTRIC CO.	33.16x	5.35x	18.61x	1.36%	90.7B
TRANE TECHNOLOGIES PLC	25.93x	3.67x	18.34x	1.12%	85.9B
JOHNSON CONTROLS INTERNATIONAL PLC	27.54x	3.46x	18.6x	1.24%	79.63B
VERTIV HOLDINGS CO.	27.46x	4.58x	18.24x	0.15%	68.05B
Average	24.92x	3.63x	16.36x	1.76%	110.5B
Weighted average by Cap.	25.14x	3.35x	15.47x	1.89%