Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 23/10/2026 pm IST			5-day change	1st Jan Change
3,230.00 ^JPY	-1.37%		-5.14%	+36.46%

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	1,56,234	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	33.62%	-	-
Enterprise Value (EV)	75,282	70,788	1,27,194	74,569	93,523	1,56,234	1,56,234	1,56,234
Change	-	-5.97%	79.68%	-41.37%	25.42%	67.05%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	7.79x	7.21x	6.67x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.58x	0.55x	0.52x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	0.7x	0.89x	0.83x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.38x	0.36x	0.35x
EV / Revenue	0x	0x	0x	0x	0x	0.38x	0.36x	0.35x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.44x	4.94x	4.57x
EV / FCF	0x	0x	0x	0x	0x	6.84x	6.62x	6.08x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	14.6%	15.1%	16.4%
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%	3.56%	4.02%	4.49%
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	3,230.00	3,230.00	3,230.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOPRE CORPORATION	7.79x	-	-	3.56%	100Cr
CUMMINS INC.	18.19x	1.98x	10.89x	1.62%	7.12TCr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	15.74x	1.09x	8.38x	2.37%	3.65TCr
DENSO CORPORATION	11.9x	0.56x	4.92x	3.98%	2.96TCr
WEICHAI POWER CO., LTD.	12.2x	0.53x	3.78x	4.81%	2.77TCr
HYUNDAI MOBIS CO.,LTD	7.17x	0.42x	5.36x	2.11%	2.19TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.53x	2.66x	9.44x	3.9%	1.99TCr
MAGNA INTERNATIONAL INC.	10.3x	0.48x	4.73x	3.09%	1.7TCr
GENUINE PARTS COMPANY	20.61x	0.83x	10.19x	3.45%	1.7TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.89x	1.12x	11.76x	0.66%	1.68TCr
Average	14.73x	1.07x	7.72x	2.95%	2.58TCr
Weighted average by Cap.	15.57x	1.22x	8.10x	2.72%