Valuation Tokura Corporation

Stocks

End-of-day quote NAGOYA STOCK EXCHANGE 30/10/2026			5-day change	1st Jan Change
7,760.00 ^JPY	-.--%		-1.90%	+19.38%

06/01	Tokura Corporation announces Annual dividend, payable on June 30, 2026	CI
19/24/19	Tranche Update on Tokura Corporation's Equity Buyback Plan announced on February 16, 2024.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	7,282	6,822	6,686	8,783	10,014	14,953
Change	-	-6.32%	-2%	31.38%	14.02%	49.31%
Enterprise Value (EV) ¹	1,229	978	-2,743	-3,562	4,076	6,704
Change	-	-20.41%	-380.5%	-29.83%	214.45%	64.46%
P/E	4.2x	4.06x	11.3x	7.54x	7.39x	6.57x
PBR	0.47x	0.4x	0.38x	0.45x	0.51x	0.66x
PEG	-	-1.25x	-0.2x	0.1x	0.4x	0.1x
Capitalization / Revenue	0.13x	0.1x	0.11x	0.14x	0.14x	0.22x
EV / Revenue	0.02x	0.01x	-0.05x	-0.06x	0.06x	0.1x
EV / EBITDA	0.46x	0.37x	-4.19x	-2.14x	2.41x	2.19x
EV / EBIT	0.49x	0.39x	-5.23x	-2.35x	2.66x	2.32x
EV / FCF	0.24x	3.28x	-0.81x	-1.11x	-0.65x	7.02x
FCF Yield	417%	30.5%	-123%	-90.3%	-155%	14.2%
Dividend per Share ²	120	120	150	150	180	200
Rate of return	3.43%	3.67%	4.69%	3.58%	3.73%	2.8%
EPS ²	833.1	806	282.4	555.3	652.7	1,088
Distribution rate	14.4%	14.9%	53.1%	27%	27.6%	18.4%
Net sales ¹	54,460	66,965	58,523	63,691	71,516	68,177
EBITDA ¹	2,656	2,676	654	1,661	1,689	3,060
EBIT ¹	2,516	2,537	525	1,515	1,533	2,892
Net income ¹	1,716	1,679	590	1,163	1,352	2,265
Net Debt ¹	-6,053	-5,844	-9,429	-12,345	-5,938	-8,249
Reference price ²	3,500.00	3,270.00	3,195.00	4,185.00	4,825.00	7,150.00
Nbr of stocks (in thousands)	2,081	2,086	2,093	2,099	2,076	2,091
Announcement Date	29/06/21	29/06/22	29/06/23	27/06/24	27/06/25	26/06/26

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.($)
TOKURA CORPORATION	-	-	-	-	10Cr
QUANTA SERVICES, INC.	48.46x	2.36x	22.8x	0.07%	9.35TCr
VINCI	12.06x	1.03x	5.68x	4.83%	6.72TCr
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	5.59TCr
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	4.31TCr
FERROVIAL N.V.	52.83x	4.13x	25.9x	1.78%	4.08TCr
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	3.14TCr
EMCOR GROUP, INC.	19.67x	1.38x	12.33x	0.23%	2.98TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	6.41x	0.34x	5.79x	5.25%	2.89TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	2.69TCr
Average	26.32x	1.69x	13.98x	2.09%	4.18TCr
Weighted average by Cap.	29.09x	1.86x	15.40x	1.89%