Valuation Toei Animation Co.,Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-05 am EDT			5-day change	1st Jan Change
2,342.00 ^JPY	+0.47%		-1.01%	-14.06%

May. 14	Jefferies Adjusts Toei Animation's Price Target to 2,800 Yen From 2,900 Yen, Keeps at Hold	MT
May. 13	Toei Animation Co.,Ltd. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	484,650	415,940	538,081	633,878	633,939	478,501	-	-
Change	-	-14.18%	29.37%	17.8%	0.01%	-24.52%	-	-
Enterprise Value (EV) ¹	441,563	355,636	471,122	554,786	551,373	384,971	370,815	343,543
Change	-	-19.46%	32.47%	17.76%	-0.62%	-30.18%	-3.68%	-7.35%
P/E ratio	43.8x	32.4x	25.7x	33.7x	26.8x	21.2x	21.1x	17.6x
PBR	5.69x	4.33x	4.7x	4.81x	4.14x	3.1x	2.56x	2.37x
PEG	-	2x	0.4x	-3.3x	1x	3.43x	-9.58x	0.9x
Capitalization / Revenue	9.39x	7.29x	6.15x	7.15x	6.29x	5.66x	4.71x	4.13x
EV / Revenue	8.56x	6.24x	5.39x	6.26x	5.47x	4.21x	3.65x	2.97x
EV / EBITDA	27.4x	19x	16.1x	23x	16.6x	12.4x	11.7x	8.71x
EV / EBIT	28.5x	19.6x	16.4x	23.7x	17x	12.7x	12x	9.35x
EV / FCF	52.9x	-1,104x	38.3x	47.2x	25.5x	18x	18.6x	13.1x
FCF Yield	1.89%	-0.09%	2.61%	2.12%	3.92%	5.55%	5.39%	7.65%
Dividend per Share ²	14	18.8	31	31	41	44	45.49	53.26
Rate of return	0.59%	0.92%	1.18%	1%	1.32%	1.7%	1.94%	2.27%
EPS ²	54.12	62.69	102.2	91.93	115.5	122.7	110.9	132.7
Distribution rate	25.9%	30%	30.3%	33.7%	35.5%	35.9%	41%	40.1%
Net sales ¹	51,595	57,020	87,457	88,654	100,836	93,669	101,608	115,803
EBITDA ¹	16,104	18,709	29,272	24,154	33,214	31,155	31,613	39,424
EBIT ¹	15,503	18,107	28,669	23,364	32,432	31,018	30,896	36,746
Net income ¹	11,067	12,820	20,900	18,795	23,623	25,070	22,667	27,116
Net Debt ¹	-43,087	-60,304	-66,959	-79,092	-82,566	-93,530	-107,686	-134,958
Reference price ²	2,370.00	2,034.00	2,632.00	3,100.00	3,100.00	2,342.00	2,342.00	2,342.00
Nbr of stocks (in thousands)	204,494	204,493	204,438	204,477	204,496	204,313	-	-
Announcement Date	5/13/21	5/12/22	5/11/23	5/13/24	5/16/25	5/13/26	-	-

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.($)
TOEI ANIMATION CO.,LTD.	20.65x	4.21x	12.36x	1.84%	2.99B
BOLLORÉ SE	48.85x	3.84x	36.02x	1.59%	17.81B
WARNER MUSIC GROUP CORP.	21.05x	2.68x	11.33x	2.6%	15.61B
TKO GROUP HOLDINGS, INC.	45.28x	3.37x	8.5x	1.51%	15.26B
SEGA SAMMY HOLDINGS INC.	-160.84x	0.94x	7.61x	2.3%	3.01B
VIVENDI SE	29.85x	12.06x	39.22x	2.14%	2.52B
TOEI COMPANY, LTD.	17.22x	1.42x	6.49x	0.31%	2.16B
IMAX CORPORATION	30.69x	4.97x	11.46x	-.--%	2.14B
Average	6.59x	4.19x	16.62x	1.54%	7.69B
Weighted average by Cap.	26.74x	3.60x	18.62x	1.8%