Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 02/10/2026 pm IST			5-day change	1st Jan Change
3,265.00 ^JPY	-2.97%		-6.04%	+37.94%

07/08	Topre Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
07/08	Topre Corporation Provides Dividend Guidance for the 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	61,651	64,410	1,33,861	95,237	1,16,924	1,57,927	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	35.07%	-	-
Enterprise Value (EV)	75,282	70,788	1,27,194	74,569	93,523	1,57,927	1,57,927	1,57,927
Change	-	-5.97%	79.68%	-41.37%	25.42%	68.86%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	7.88x	7.29x	6.75x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.59x	0.56x	0.53x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	0.7x	0.9x	0.84x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.38x	0.37x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.38x	0.37x	0.36x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.5x	5x	4.62x
EV / FCF	0x	0x	0x	0x	0x	6.91x	6.69x	6.15x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	14.5%	15%	16.3%
Dividend per Share ²	25	30	55	85	100	115	130	145
Rate of return	2.13%	2.44%	2.11%	4.52%	4.23%	3.52%	3.98%	4.44%
EPS ²	209.6	190.7	326.7	278	374.5	414.5	448	483.9
Distribution rate	11.9%	15.7%	16.8%	30.6%	26.7%	27.7%	29%	30%
Net sales ¹	2,33,601	2,90,416	3,54,922	3,73,568	3,78,815	4,16,100	4,31,100	4,43,700
EBITDA	30,578	-	-	-	-	-	-	-
EBIT ¹	6,853	7,330	22,406	28,648	28,042	28,700	31,600	34,200
Net income ¹	10,998	10,009	17,099	14,143	18,561	20,300	21,200	22,900
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	3,265.00	3,265.00	3,265.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	48,370	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOPRE CORPORATION	7.88x	-	-	3.52%	100.13Cr
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	7.27TCr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	4.85TCr
WEICHAI POWER CO., LTD.	14.63x	0.65x	4.72x	3.95%	3.23TCr
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	2.87TCr
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	2.52TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	2.02TCr
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	1.75TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	1.73TCr
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	1.71TCr
Average	15.58x	1.14x	8.27x	2.8%	2.81TCr
Weighted average by Cap.	16.80x	1.30x	8.77x	2.5%