Valuation T.RAD Co., Ltd.

Stocks

Delayed Japan Exchange 12:08:06 2026-11-09 am EST			5-day change	1st Jan Change
1,325.00 ^JPY	+2.16%		+4.58%	+61.39%

Nov. 02	T.Rad Co., Ltd. Announces Second Quarter End Dividend for the Fiscal Year Ending March 31, 2027, Payable on November 27, 2026	CI
Nov. 02	T.RAD Co., Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	14,767	16,324	15,303	25,750	23,470	43,875
Change	-	10.55%	-6.26%	68.27%	-8.85%	86.94%
Enterprise Value (EV) ¹	19,221	22,226	27,749	30,515	28,295	49,494
Change	-	15.64%	24.85%	9.97%	-7.27%	74.92%
P/E	-11.9x	4.84x	-4.26x	20.7x	5.59x	5.25x
PBR	0.36x	0.37x	0.36x	0.57x	0.48x	0.83x
PEG	-	-0x	0x	-0x	0x	0x
Capitalization / Revenue	0.13x	0.12x	0.1x	0.16x	0.15x	0.27x
EV / Revenue	0.17x	0.17x	0.19x	0.19x	0.18x	0.3x
EV / EBITDA	2.5x	2.04x	3.75x	2.89x	2.18x	2.93x
EV / EBIT	15.2x	4.41x	26.4x	7.01x	3.87x	4.4x
EV / FCF	7.91x	74.7x	-7.62x	4.03x	33.6x	14.5x
FCF Yield	12.6%	1.34%	-13.1%	24.8%	2.98%	6.9%
Dividend per Share ²	-	16	8	18	24	56
Rate of return	-	6.41%	3.41%	4.57%	6.57%	7.23%
EPS ²	-17.15	51.59	-55.08	19.05	65.38	147.8
Distribution rate	-	31%	-14.5%	94.5%	36.7%	37.9%
Net sales ¹	113,046	133,581	149,413	158,659	159,235	162,278
EBITDA ¹	7,685	10,878	7,399	10,570	12,972	16,900
EBIT ¹	1,265	5,042	1,050	4,351	7,317	11,250
Net income ¹	-1,239	3,600	-3,595	1,245	4,250	8,765
Net Debt ¹	4,454	5,902	12,446	4,765	4,825	5,619
Reference price ²	204.10	249.80	234.60	393.50	365.50	775.00
Nbr of stocks (in thousands)	72,351	65,350	65,230	65,437	64,212	56,613
Announcement Date	6/29/21	6/28/22	6/27/23	6/21/24	6/17/25	6/5/26

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.($)
T.RAD CO., LTD.	-	-	-	-	464M
CUMMINS INC.	16.03x	1.76x	9.74x	1.87%	61.69B
DENSO CORPORATION	12.14x	0.57x	5.08x	3.93%	29.46B
WEICHAI POWER CO., LTD.	11.02x	0.45x	3.19x	5.57%	24.1B
HYUNDAI MOBIS CO.,LTD	8.13x	0.45x	5.76x	1.99%	22.63B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.59x	2.88x	10.18x	3.67%	21B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.47x	1.17x	12.45x	0.64%	17.77B
GENUINE PARTS COMPANY	20.57x	0.86x	10.48x	3.46%	16.93B
MAGNA INTERNATIONAL INC.	10.12x	0.47x	4.68x	3.19%	16.03B
BOSCH LIMITED	49.53x	5.75x	42.27x	0.72%	15.93B
Average	19.29x	1.59x	11.53x	2.78%	22.6B
Weighted average by Cap.	17.59x	1.51x	10.28x	2.75%