Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 24/07/2026 pm IST			5-day change	1st Jan Change
2,699.00 ^JPY	-1.24%		+1.58%	+14.03%

15/05	Topre Corporation's Equity Buyback announced on May 14, 2026, has closed with 1,050,000 shares, representing 2.12% for ¥2,682.75 million.	CI
15/05	Tranche Update on Topre Corporation's Equity Buyback Plan announced on May 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	61,651	64,410	1,33,861	95,237	1,16,924	1,30,546	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	11.65%	-	-
Enterprise Value (EV)	75,282	70,788	1,27,194	74,569	93,523	1,30,546	1,30,546	1,30,546
Change	-	-5.97%	79.68%	-41.37%	25.42%	39.59%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	7.49x	6.54x	5.93x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.5x	0.47x	0.45x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	-1.99x	0.5x	0.6x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.32x	0.31x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.32x	0.31x	0.3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.96x	4.5x	4.08x
EV / FCF	0x	0x	0x	0x	0x	6.23x	5.92x	5.46x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	16.1%	16.9%	18.3%
Dividend per Share ²	25	30	55	85	100	110	125	140
Rate of return	2.13%	2.44%	2.11%	4.52%	4.23%	4.08%	4.63%	5.19%
EPS ²	209.6	190.7	326.7	278	374.5	360.4	412.4	454.9
Distribution rate	11.9%	15.7%	16.8%	30.6%	26.7%	30.5%	30.3%	30.8%
Net sales ¹	2,33,601	2,90,416	3,54,922	3,73,568	3,78,815	4,04,200	4,16,900	4,31,000
EBITDA	30,578	-	-	-	-	-	-	-
EBIT ¹	6,853	7,330	22,406	28,648	28,042	26,300	29,000	32,000
Net income ¹	10,998	10,009	17,099	14,143	18,561	17,600	19,400	21,400
Net Debt	13,631	6,378	-6,667	-20,668	-23,401	-	-	-
Reference price ²	1,175.00	1,227.00	2,612.00	1,881.00	2,366.00	2,699.00	2,699.00	2,699.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	48,368	-	-
Announcement Date	13/05/22	12/05/23	14/05/24	14/05/25	14/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOPRE CORPORATION	7.58x	-	-	4.02%	81Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.74x	1.53x	11.85x	1.65%	4.78TCr
WEICHAI POWER CO., LTD.	17.36x	0.74x	5.46x	3.36%	3.6TCr
DENSO CORPORATION	12.39x	0.66x	5.53x	3.67%	3.27TCr
HYUNDAI MOBIS CO.,LTD	11.09x	0.68x	8.87x	1.33%	3.17TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.53x	2.62x	9.14x	4.12%	2.1TCr
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.97x	3.01%	1.79TCr
CONTINENTAL AG	11.58x	1.02x	5.82x	4.34%	1.57TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.87x	1.11x	11.57x	0.59%	1.58TCr
BORGWARNER INC.	12.83x	1.01x	6.71x	1.04%	1.32TCr
Average	14.88x	1.10x	7.77x	2.71%	2.33TCr
Weighted average by Cap.	16.19x	1.10x	8.06x	2.57%