Valuation Toyota Tsusho Corporation

Equities

8015

JP3635000007

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 12:00:00 19/05/2026 pm IST			5-day change	1st Jan Change
7,056.00 ^JPY	-0.11%		-1.04%	+33.79%

18/05	Toyota Tsusho Corporation, 2026 Earnings Call, Apr 30, 2026
30/04	Toyota Tsusho's Profit Rises 2.2% in Fiscal 2025	MT

Company Valuation: Toyota Tsusho Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	16,34,308	17,80,345	19,77,479	36,12,015	26,31,773	74,58,004	-	-
Change	-	8.94%	11.07%	82.66%	-27.14%	183.38%	-	-
Enterprise Value (EV) ¹	24,60,950	29,15,384	33,25,207	47,21,378	35,33,703	84,83,713	89,03,802	87,33,532
Change	-	18.47%	14.06%	41.99%	-25.16%	140.08%	4.95%	-1.91%
P/E ratio	12.1x	8.01x	6.96x	10.9x	7.26x	17x	16.4x	14.9x
PBR	1.11x	1.03x	1.03x	1.46x	1x	1.99x	2.43x	2.2x
PEG	-	0.1x	0.2x	0.7x	0.77x	7.73x	0.8x	1.52x
Capitalization / Revenue	0.26x	0.22x	0.2x	0.35x	0.26x	0.54x	0.63x	0.6x
EV / Revenue	0.39x	0.36x	0.34x	0.46x	0.34x	0.77x	0.75x	0.71x
EV / EBITDA	7.75x	7.2x	6.42x	8.12x	5.44x	12.2x	11.1x	10.5x
EV / EBIT	11.6x	9.91x	8.55x	10.7x	7.11x	15.8x	14.9x	13.8x
EV / FCF	28.1x	-27.2x	10.9x	16.4x	13x	179x	19x	28x
FCF Yield	3.56%	-3.68%	9.15%	6.12%	7.68%	0.56%	5.26%	3.57%
Dividend per Share ²	37.33	53.33	67.33	93.33	105	120	135.8	151.2
Rate of return	2.41%	3.16%	3.59%	2.73%	4.21%	2.02%	1.92%	2.14%
EPS ²	127.5	210.5	269.2	314	343.4	351	430.7	472.9
Distribution rate	29.3%	25.3%	25%	29.7%	30.6%	34.2%	31.5%	32%
Net sales ¹	63,09,303	80,28,000	98,48,560	1,01,88,980	1,03,09,550	1,15,61,935	1,19,28,943	1,23,64,744
EBITDA ¹	3,17,407	4,05,026	5,17,737	5,81,761	6,49,760	6,97,522	8,00,298	8,28,730
EBIT ¹	2,13,058	2,94,141	3,88,753	4,41,589	4,97,174	5,45,235	5,99,216	6,32,523
Net income ¹	1,34,602	2,22,235	2,84,155	3,31,444	3,62,506	3,70,516	4,15,582	4,46,032
Net Debt ¹	8,26,642	11,35,039	13,47,728	11,09,363	9,01,930	10,25,709	14,45,798	12,75,528
Reference price ²	1,548.33	1,686.67	1,873.33	3,421.67	2,493.00	7,064.00	7,064.00	7,064.00
Nbr of stocks (in thousands)	10,55,527	10,55,541	10,55,594	10,55,630	10,55,665	10,55,776	-	-
Announcement Date	28/04/21	28/04/22	27/04/23	26/04/24	28/04/25	30/04/26	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
TOYOTA TSUSHO CORPORATION	19.78x	0.77x	12.16x	1.7%	4.69TCr
MITSUBISHI CORPORATION	28.07x	1.35x	27.75x	2.01%	13TCr
MITSUI & CO., LTD.	19.95x	1.45x	26.62x	1.96%	10TCr
ITOCHU CORPORATION	15.43x	1.13x	13.27x	2.12%	8.77TCr
MARUBENI CORPORATION	16.95x	1.4x	20.01x	1.89%	5.81TCr
SUMITOMO CORPORATION	15.18x	1.64x	19.69x	1.93%	5.37TCr
SAMSUNG C&T CORPORATION	23.35x	1.41x	12.94x	0.77%	4.35TCr
ADANI ENTERPRISES LIMITED	29.88x	4.19x	23.95x	0.04%	3.64TCr
BUNZL PLC	16.82x	0.82x	8.54x	3.2%	1.03TCr
ADDTECH AB	41.09x	3.82x	22.07x	1.06%	919.82Cr
Average	22.65x	1.80x	18.70x	1.67%	5.78TCr
Weighted average by Cap.	21.45x	1.53x	20.76x	1.76%