Valuation T.RAD Co., Ltd.

Stocks

Delayed Japan Exchange 07:16:43 26/08/2026 am IST			5-day change	1st Jan Change
1,593.00 ^JPY	+2.12%		+6.06%	+94.03%

03/08	T.RAD Co., Ltd. Revises Dividend Guidance for the Second Quarter and Year-End of Fiscal Year Ending March 31, 2027	CI
03/08	T.RAD Co., Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	14,767	16,324	15,303	25,750	23,470	43,875
Change	-	10.55%	-6.26%	68.27%	-8.85%	86.94%
Enterprise Value (EV) ¹	19,221	22,226	27,749	30,515	28,295	49,494
Change	-	15.64%	24.85%	9.97%	-7.27%	74.92%
P/E	-11.9x	4.84x	-4.26x	20.7x	5.59x	5.25x
PBR	0.36x	0.37x	0.36x	0.57x	0.48x	0.83x
PEG	-	-0x	0x	-0x	0x	0x
Capitalization / Revenue	0.13x	0.12x	0.1x	0.16x	0.15x	0.27x
EV / Revenue	0.17x	0.17x	0.19x	0.19x	0.18x	0.3x
EV / EBITDA	2.5x	2.04x	3.75x	2.89x	2.18x	2.93x
EV / EBIT	15.2x	4.41x	26.4x	7.01x	3.87x	4.4x
EV / FCF	7.91x	74.7x	-7.62x	4.03x	33.6x	14.5x
FCF Yield	12.6%	1.34%	-13.1%	24.8%	2.98%	6.9%
Dividend per Share ²	-	16	8	18	24	56
Rate of return	-	6.41%	3.41%	4.57%	6.57%	7.23%
EPS ²	-17.15	51.59	-55.08	19.05	65.38	147.8
Distribution rate	-	31%	-14.5%	94.5%	36.7%	37.9%
Net sales ¹	1,13,046	1,33,581	1,49,413	1,58,659	1,59,235	1,62,278
EBITDA ¹	7,685	10,878	7,399	10,570	12,972	16,900
EBIT ¹	1,265	5,042	1,050	4,351	7,317	11,250
Net income ¹	-1,239	3,600	-3,595	1,245	4,250	8,765
Net Debt ¹	4,454	5,902	12,446	4,765	4,825	5,619
Reference price ²	204.10	249.80	234.60	393.50	365.50	775.00
Nbr of stocks (in thousands)	72,351	65,350	65,230	65,437	64,212	56,613
Announcement Date	29/06/21	28/06/22	27/06/23	21/06/24	17/06/25	05/06/26

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.RAD CO., LTD.	-	-	-	-	55Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.51x	1.27x	9.64x	1.99%	4.22TCr
WEICHAI POWER CO., LTD.	16.07x	0.7x	5.14x	3.62%	3.46TCr
HYUNDAI MOBIS CO.,LTD	10.59x	0.65x	8.3x	1.4%	3.21TCr
DENSO CORPORATION	12.32x	0.59x	5.11x	3.78%	3.06TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.04x	2.73x	9.41x	4.05%	2.11TCr
MAGNA INTERNATIONAL INC.	10.62x	0.51x	4.97x	2.92%	1.8TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.09x	1.22x	12.98x	0.59%	1.84TCr
CONTINENTAL AG	13.26x	1.36x	7.02x	4.12%	1.62TCr
BOSCH LIMITED	47.16x	5.16x	36.03x	0.77%	1.48TCr
Average	19.41x	1.58x	10.95x	2.58%	2.29TCr
Weighted average by Cap.	17.75x	1.33x	9.56x	2.62%