Valuation Tokyo Seimitsu Co., Ltd.

Equities

Delayed Japan Exchange Other stock markets 01:22:14 2026-03-17 am EDT			5-day change	1st Jan Change
14,515.00 ^JPY	-1.16%		-3.27%	+30.62%

Feb. 09	Jefferies Adjusts Tokyo Seimitsu's Price Target to 17,000 Yen from 14,000 Yen, Keeps at Buy	MT
Feb. 06	Tokyo Seimitsu Co., Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	206,860	198,298	208,364	491,865	322,141	595,922	-	-
Change	-	-4.14%	5.08%	136.06%	-34.51%	84.99%	-	-
Enterprise Value (EV) ¹	170,784	154,758	182,474	480,253	287,683	564,385	562,792	556,559
Change	-	-9.38%	17.91%	163.19%	-40.1%	96.18%	-0.28%	-1.11%
P/E ratio	17.2x	9.29x	8.81x	25.3x	12.6x	26.6x	20.9x	18.2x
PBR	1.79x	1.53x	1.43x	3.14x	1.85x	3.18x	2.9x	2.63x
PEG	-	0.1x	0.8x	-1.5x	0.4x	-2.1x	0.8x	1.2x
Capitalization / Revenue	2.13x	1.49x	1.42x	3.65x	2.14x	3.63x	3.27x	2.97x
EV / Revenue	1.76x	1.16x	1.24x	3.57x	1.91x	3.44x	3.09x	2.77x
EV / EBITDA	8.94x	4.82x	4.76x	16x	8.25x	15.1x	12.1x	10.4x
EV / EBIT	11x	5.42x	5.29x	19x	9.69x	17.3x	14.2x	12.1x
EV / FCF	10.1x	10.3x	-24.6x	-84.7x	15.5x	68x	35.9x	25.6x
FCF Yield	9.88%	9.71%	-4.07%	-1.18%	6.46%	1.47%	2.78%	3.9%
Dividend per Share ²	104	185	235	192	253	225.4	280.4	327
Rate of return	2.06%	3.79%	4.59%	1.58%	3.18%	1.54%	1.91%	2.23%
EPS ²	293.8	525.3	581.3	480.5	633.8	552.6	701.8	807.9
Distribution rate	35.4%	35.2%	40.4%	40%	39.9%	40.8%	40%	40.5%
Net sales ¹	97,105	133,277	146,801	134,680	150,534	164,055	182,423	200,686
EBITDA ¹	19,106	32,124	38,326	30,034	34,857	37,370	46,646	53,600
EBIT ¹	15,562	28,550	34,494	25,307	29,703	32,617	39,552	45,850
Net income ¹	12,175	21,441	23,630	19,378	25,637	22,426	28,248	32,776
Net Debt ¹	-36,076	-43,540	-25,890	-11,612	-34,458	-31,536	-33,130	-39,363
Reference price ²	5,040.00	4,880.00	5,120.00	12,175.00	7,961.00	14,685.00	14,685.00	14,685.00
Nbr of stocks (in thousands)	41,044	40,635	40,696	40,400	40,465	40,580	-	-
Announcement Date	5/10/21	5/10/22	5/12/23	5/10/24	5/9/25	-	-	-

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.($)
TOKYO SEIMITSU CO., LTD.	26.09x	3.37x	14.81x	1.56%	3.67B
APPLIED MATERIALS, INC.	30.81x	8.56x	25.96x	0.56%	271B
NAURA TECHNOLOGY GROUP CO., LTD.	45.46x	8.26x	36.73x	0.25%	48.13B
DISCO CORPORATION	57.81x	17.05x	37.76x	0.64%	47.31B
ASM INTERNATIONAL N.V.	36.16x	8.76x	23.77x	0.56%	38.36B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	95.19x	15.36x	77.52x	0.12%	28.32B
GLOBALFOUNDRIES, INC.	29.2x	2.9x	8.65x	-.--%	23.29B
HANMI SEMICONDUCTOR CO., LTD.	119.8x	44.82x	96.49x	0.24%	19.32B
BE SEMICONDUCTOR INDUSTRIES N.V.	54.56x	16.81x	39.49x	1.62%	16.77B
PIOTECH INC.	94.24x	14.64x	70.33x	0.22%	13.82B
Average	58.93x	14.05x	43.15x	0.58%	51B
Weighted average by Cap.	44.44x	11.22x	34.22x	0.51%