Valuation T&D Holdings, Inc.

Equities

Delayed Japan Exchange Other stock markets 10:40:22 21/05/2026 am IST			5-day change	1st Jan Change
4,106.00 ^JPY	-0.82%		+2.80%	+13.80%

07/04	T&D Holdings, Inc. - Special Call
17/03	T&D Holdings, Inc. Revises Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,41,851	9,43,897	8,97,787	13,76,586	16,25,358	19,86,578	-	-
Change	-	12.12%	-4.89%	53.33%	18.07%	22.22%	-	-
Enterprise Value (EV) ¹	8,41,851	9,43,897	8,97,787	13,76,586	16,25,358	25,70,759	26,07,824	26,49,624
Change	-	12.12%	-4.89%	53.33%	18.07%	58.17%	1.44%	1.6%
P/E ratio	5.25x	68.5x	-6.92x	14.2x	13.1x	14.1x	14.2x	11.9x
PBR	0.54x	0.68x	0.91x	0.98x	1.25x	1.18x	1.31x	1.27x
PEG	-	-0.8x	0x	-0x	0.4x	0.9x	1.4x	0.6x
Capitalization / Revenue	0.35x	0.36x	0.28x	0.43x	0.44x	0.55x	0.63x	0.59x
EV / Revenue	0.35x	0.36x	0.28x	0.43x	0.44x	0.79x	0.82x	0.78x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	46	56	62	70	80	130	165.3	187.5
Rate of return	3.23%	3.35%	3.78%	2.69%	2.52%	3.29%	3.99%	4.53%
EPS ²	271.6	24.39	-237.3	183.1	241.7	279.6	291	347.8
Distribution rate	16.9%	230%	-26.1%	38.2%	33.1%	46.5%	56.8%	53.9%
Net sales ¹	24,13,953	26,14,377	32,14,110	32,07,991	37,30,479	34,82,214	31,74,400	33,94,120
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,62,316	14,180	-1,32,150	98,777	1,26,411	1,38,968	1,49,079	1,66,715
Net Debt ¹	-	-	-	-	-	5,84,181	6,21,247	6,63,046
Reference price ²	1,426.00	1,671.00	1,641.00	2,597.50	3,174.00	4,140.00	4,140.00	4,140.00
Nbr of stocks (in thousands)	5,90,358	5,64,869	5,47,097	5,29,966	5,12,085	4,79,850	-	-
Announcement Date	14/05/21	13/05/22	15/05/23	15/05/24	15/05/25	15/05/26	-	-

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.($)
T&D HOLDINGS, INC.	15.73x	0.79x	-	3.08%	1.25TCr
CHINA LIFE INSURANCE COMPANY LIMITED	6.2x	1.51x	-	3.36%	13TCr
LIFE INSURANCE CORPORATION OF INDIA	9.96x	0.48x	11.79x	1.5%	5.24TCr
FUBON FINANCIAL HOLDING CO., LTD.	11.33x	-	-	3.95%	4.25TCr
JAPAN POST HOLDINGS CO., LTD.	17.41x	10.41x	98.98x	2.39%	3.51TCr
NN GROUP N.V.	9.27x	2.19x	10.44x	5.56%	2.29TCr
SBI LIFE INSURANCE COMPANY LIMITED	70.94x	1.45x	-	0.17%	1.94TCr
HDFC LIFE INSURANCE COMPANY LIMITED	66.89x	1.22x	-	0.36%	1.35TCr
GLOBE LIFE INC.	9.69x	2.39x	9.04x	0.85%	1.2TCr
KGI FINANCIAL HOLDING CO., LTD.	9.13x	-	-	5.33%	1.16TCr
Average	22.65x	2.55x	32.56x	2.66%	3.55TCr
Weighted average by Cap.	15.06x	2.40x	36.27x	2.89%