Valuation TOKAI Corp.

Stocks

Market Closed - Japan Exchange 12:00:00 18/08/2026 pm IST			5-day change	1st Jan Change
2,509.00 ^JPY	+0.93%		+2.49%	-0.12%

07/08	Tokai Corp. Provides Consolidated Earnings Guidance for the Full Year of Fiscal Year Ending March 31, 2027	CI
07/08	Tokai Corp. Provides Dividend Guidance for Second Quarter End and Year End of 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	60,694	69,713	77,103	70,684	75,946	77,489	-	-
Change	-	14.86%	10.6%	-8.33%	7.44%	2.03%	-	-
Enterprise Value (EV) ¹	27,258	35,015	47,242	45,942	54,043	54,389	51,561	48,663
Change	-	28.46%	34.92%	-2.75%	17.63%	0.64%	-5.2%	-5.62%
P/E	10.5x	11.4x	13.3x	15x	13.2x	12.3x	11.5x	10.7x
PBR	0.79x	0.85x	0.89x	0.83x	0.91x	0.82x	0.81x	0.77x
PEG	-	2.09x	-2.77x	-1x	0.4x	1.24x	1.64x	1.5x
Capitalization / Revenue	0.49x	0.54x	0.56x	0.47x	0.48x	0.47x	0.45x	0.44x
EV / Revenue	0.22x	0.27x	0.34x	0.31x	0.34x	0.33x	0.3x	0.28x
EV / EBITDA	2.23x	2.88x	3.7x	3.46x	3.72x	3.8x	3.49x	3.15x
EV / EBIT	3.3x	4.46x	5.85x	5.6x	5.76x	6.02x	5.4x	4.82x
EV / FCF	8.03x	14.9x	-38.7x	8.1x	7.5x	6.7x	7.97x	7.16x
FCF Yield	12.5%	6.73%	-2.58%	12.3%	13.3%	14.9%	12.6%	14%
Dividend per Share ²	42	60	58	58	68	82	86.5	92
Rate of return	2.44%	3.03%	2.65%	2.78%	2.77%	3.27%	3.45%	3.67%
EPS ²	164.4	173.4	165	139.1	185.6	204	218.4	234
Distribution rate	25.5%	34.6%	35.1%	41.7%	36.6%	40.2%	39.6%	39.3%
Net sales ¹	1,23,484	1,30,184	1,38,222	1,49,542	1,59,664	1,65,900	1,71,250	1,76,885
EBITDA ¹	12,205	12,144	12,762	13,297	14,522	14,317	14,774	15,468
EBIT ¹	8,252	7,855	8,082	8,205	9,382	9,038	9,552	10,098
Net income ¹	5,806	6,106	5,810	4,733	6,069	6,212	6,546	6,902
Net Debt ¹	-33,436	-34,698	-29,861	-24,742	-21,903	-23,100	-25,928	-28,826
Reference price ²	1,724.00	1,979.00	2,190.00	2,090.00	2,459.00	2,509.00	2,509.00	2,509.00
Nbr of stocks (in thousands)	35,206	35,227	35,207	33,820	30,885	30,885	-	-
Announcement Date	09/05/22	11/05/23	10/05/24	09/05/25	12/05/26	-	-	-

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.($)
TOKAI CORP.	12.18x	0.32x	3.75x	3.3%	48Cr
CINTAS CORPORATION	36.06x	6.57x	23.34x	0.95%	7.92TCr
JACOBS SOLUTIONS INC.	37.82x	1.26x	13.56x	0.98%	1.68TCr
BUREAU VERITAS SA	20.31x	2.07x	10.22x	3.62%	1.42TCr
INTERTEK GROUP PLC	25.46x	2.84x	12.17x	2.96%	1.22TCr
ALS LIMITED	25.35x	3.53x	13.59x	2.28%	812.04Cr
ISS A/S	15.7x	0.66x	9.38x	1.37%	711.09Cr
GENPACT LIMITED	9.5x	1.12x	6x	2.21%	566.28Cr
DKSH HOLDING AG	19x	0.4x	9.38x	3.92%	538Cr
EXLSERVICE HOLDINGS, INC.	20.34x	2.19x	10.34x	-.--%	523.97Cr
Average	22.17x	2.10x	11.17x	2.16%	1.54TCr
Weighted average by Cap.	30.29x	4.27x	17.40x	1.57%