Valuation TOKAI Corp.

Stocks

Market Closed - Japan Exchange 12:00:00 02/10/2026 pm IST			5-day change	1st Jan Change
2,510.00 ^JPY	-0.28%		-2.52%	-0.08%

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	77,520	-	-
Change	-	14.86%	10.6%	-8.33%	7.44%	2.07%	-	-
Enterprise Value (EV) ¹	27,258	35,015	47,242	45,942	54,043	54,381	51,502	48,463
Change	-	28.46%	34.92%	-2.75%	17.63%	0.63%	-5.29%	-5.9%
P/E	10.5x	11.4x	13.3x	15x	13.2x	12.1x	11.2x	10.5x
PBR	0.79x	0.85x	0.89x	0.83x	0.91x	0.85x	0.81x	0.77x
PEG	-	2.09x	-2.77x	-1x	0.4x	1x	1.53x	1.53x
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	0.27x
EV / EBITDA	2.23x	2.88x	3.7x	3.46x	3.72x	3.79x	3.42x	3.07x
EV / EBIT	3.3x	4.46x	5.85x	5.6x	5.76x	5.89x	5.25x	4.68x
EV / FCF	8.03x	14.9x	-38.7x	8.1x	7.5x	7.46x	7.92x	7.04x
FCF Yield	12.5%	6.73%	-2.58%	12.3%	13.3%	13.4%	12.6%	14.2%
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	208	223.3	238.6
Distribution rate	25.5%	34.6%	35.1%	41.7%	36.6%	39.4%	38.7%	38.6%
Net sales ¹	1,23,484	1,30,184	1,38,222	1,49,542	1,59,664	1,66,400	1,72,250	1,77,935
EBITDA ¹	12,205	12,144	12,762	13,297	14,522	14,358	15,074	15,768
EBIT ¹	8,252	7,855	8,082	8,205	9,382	9,238	9,802	10,348
Net income ¹	5,806	6,106	5,810	4,733	6,069	6,342	6,712	7,066
Net Debt ¹	-33,436	-34,698	-29,861	-24,742	-21,903	-23,139	-26,018	-29,057
Reference price ²	1,724.00	1,979.00	2,190.00	2,090.00	2,459.00	2,510.00	2,510.00	2,510.00
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.	12.06x	0.33x	3.79x	3.27%	49Cr
VISA, INC.	28.79x	14.68x	20.86x	0.75%	66TCr
CINTAS CORPORATION	35.02x	6.42x	22.78x	1.03%	7.71TCr
UNITED RENTALS, INC.	23.5x	4.6x	10.13x	0.72%	6.73TCr
NEBIUS GROUP	-106.62x	24.05x	57.83x	-.--%	6.66TCr
PAYPAL HOLDINGS, INC.	10.38x	1.38x	7.12x	1.06%	4.52TCr
BLOCK, INC.	45.17x	1.67x	9.32x	-.--%	4.49TCr
SUNBELT RENTALS HOLDINGS, INC.	19.68x	3.36x	8.01x	1.61%	3.16TCr
CORPAY, INC.	19.79x	6.06x	11.56x	-.--%	2.59TCr
FISERV, INC.	9.41x	2.53x	6.09x	-.--%	2.36TCr
Average	9.72x	6.51x	15.75x	0.84%	10.45TCr
Weighted average by Cap.	19.24x	12.04x	20.61x	0.69%