TECHNOPRO HOLDINGS, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,840.50 JPY | +0.14% |
|
-2.19% | -4.13% |
| Nov. 28 | TechnoPro Holdings to Retire 1.9 Million Shares | MT |
| Nov. 18 | Tranche Update on TechnoPro Holdings, Inc.'s Equity Buyback Plan announced on August 8, 2024. | CI |
Company Valuation: TechnoPro Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 220,841 | 283,104 | 292,691 | 334,273 | 279,188 | 295,952 | - | - |
| Change | - | 28.19% | 3.39% | 14.21% | -16.48% | 6% | - | - |
| Enterprise Value (EV) 1 | 215,180 | 263,571 | 273,898 | 317,732 | 256,842 | 258,257 | 255,034 | 242,458 |
| Change | - | 22.49% | 3.92% | 16% | -19.16% | 0.55% | -1.25% | -4.93% |
| P/E ratio | 20.5x | 21.4x | 19x | 21.7x | 19.2x | 15.4x | 14.3x | 13.1x |
| PBR | 4.58x | 4.95x | 4.26x | 4.41x | 3.46x | 3.34x | 2.99x | 2.72x |
| PEG | - | 0.9x | 1.2x | -58.65x | -5.32x | 0.5x | 1.75x | 1.45x |
| Capitalization / Revenue | 1.39x | 1.75x | 1.64x | 1.67x | 1.27x | 1.24x | 1.14x | 1.05x |
| EV / Revenue | 1.36x | 1.63x | 1.53x | 1.59x | 1.17x | 1.08x | 0.98x | 0.86x |
| EV / EBITDA | 11.7x | 11.9x | 11.5x | 12.7x | 10.2x | 8.33x | 7.51x | 6.48x |
| EV / EBIT | 13.6x | 13.5x | 13.3x | 14.5x | 11.7x | 9.31x | 8.25x | 7.13x |
| EV / FCF | 13x | 12.7x | 25.2x | 18.7x | 8.45x | 10.9x | 8.57x | 8.49x |
| FCF Yield | 7.7% | 7.86% | 3.97% | 5.34% | 11.8% | 9.21% | 11.7% | 11.8% |
| Dividend per Share 2 | 50 | 61.67 | 72 | 75 | 80 | 91.14 | 102.3 | 111.4 |
| Rate of return | 2.44% | 2.35% | 2.65% | 2.42% | 3.04% | 3.21% | 3.6% | 3.92% |
| EPS 2 | 99.99 | 123 | 143.2 | 142.7 | 137.6 | 184.1 | 199.2 | 217.2 |
| Distribution rate | 50% | 50.2% | 50.3% | 52.6% | 58.2% | 49.5% | 51.4% | 51.3% |
| Net sales 1 | 158,407 | 161,316 | 178,756 | 199,851 | 219,218 | 238,839 | 260,571 | 282,552 |
| EBITDA 1 | 18,376 | 22,119 | 23,741 | 24,966 | 25,189 | 30,997 | 33,960 | 37,413 |
| EBIT 1 | 15,772 | 19,461 | 20,641 | 21,838 | 21,918 | 27,728 | 30,900 | 33,986 |
| Net income 1 | 10,825 | 13,245 | 15,430 | 15,365 | 14,684 | 19,101 | 21,262 | 23,270 |
| Net Debt 1 | -5,661 | -19,533 | -18,793 | -16,541 | -22,346 | -37,695 | -40,918 | -53,495 |
| Reference price 2 | 2,050.00 | 2,628.00 | 2,717.00 | 3,103.00 | 2,635.00 | 2,840.50 | 2,840.50 | 2,840.50 |
| Nbr of stocks (in thousands) | 107,727 | 107,726 | 107,726 | 107,726 | 105,954 | 104,190 | - | - |
| Announcement Date | 8/7/20 | 8/10/21 | 8/8/22 | 8/7/23 | 8/8/24 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 15.4x | 1.08x | 8.32x | +3.21% | 1.89B | ||
| 38.88x | 4.09x | 21.66x | +0.24% | 99.15B | ||
| 28.77x | 9.24x | 20.12x | +2.75% | 51.95B | ||
| 24.24x | 4.4x | 11.24x | -.--% | 4.61B | ||
| 18.26x | 1.29x | 9.2x | +6.43% | 1.42B | ||
| 21.72x | - | - | +0.72% | 1.12B | ||
| 13.31x | 0.69x | 7.15x | +4.20% | 989M | ||
| 16.68x | 1.79x | 9.19x | +1.73% | 840M | ||
| 14.46x | 3.44x | 8.94x | +5.67% | 623M | ||
| Average | 21.30x | 3.25x | 11.98x | +2.77% | 18.06B | |
| Weighted average by Cap. | 34.30x | 5.66x | 20.40x | +1.18% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 6028 Stock
- Valuation TechnoPro Holdings, Inc.