Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-12 am EST			5-day change	1st Jan Change
3,305.00 ^JPY	+0.30%		+5.25%	+39.63%

Aug. 07	Topre Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
Aug. 07	Topre Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	61,651	64,410	133,861	95,237	116,924	159,862	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	36.72%	-	-
Enterprise Value (EV)	75,282	70,788	127,194	74,569	93,523	159,862	159,862	159,862
Change	-	-5.97%	79.68%	-41.37%	25.42%	70.93%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	7.97x	7.38x	6.83x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.6x	0.56x	0.53x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	0.7x	0.91x	0.85x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.38x	0.37x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.38x	0.37x	0.36x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.57x	5.06x	4.67x
EV / FCF	0x	0x	0x	0x	0x	7x	6.77x	6.22x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	14.3%	14.8%	16.1%
Dividend per Share ²	25	30	55	85	100	115	130	145
Rate of return	2.13%	2.44%	2.11%	4.52%	4.23%	3.48%	3.93%	4.39%
EPS ²	209.6	190.7	326.7	278	374.5	414.5	448	483.9
Distribution rate	11.9%	15.7%	16.8%	30.6%	26.7%	27.7%	29%	30%
Net sales ¹	233,601	290,416	354,922	373,568	378,815	416,100	431,100	443,700
EBITDA	30,578	-	-	-	-	-	-	-
EBIT ¹	6,853	7,330	22,406	28,648	28,042	28,700	31,600	34,200
Net income ¹	10,998	10,009	17,099	14,143	18,561	20,300	21,200	22,900
Net Debt	13,631	6,378	-6,667	-20,668	-23,401	-	-	-
Reference price ²	1,175.00	1,227.00	2,612.00	1,881.00	2,366.00	3,305.00	3,305.00	3,305.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	48,370	-	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/14/25	5/14/26	-	-	-

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.($)
TOPRE CORPORATION	7.95x	-	-	3.49%	997M
CUMMINS INC.	16.71x	1.81x	10.02x	1.82%	63.5B
DENSO CORPORATION	12.27x	0.57x	5.13x	3.89%	29.5B
WEICHAI POWER CO., LTD.	11.59x	0.49x	3.47x	5.3%	25.59B
HYUNDAI MOBIS CO.,LTD	8.31x	0.45x	5.85x	1.96%	23.43B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.54x	2.81x	9.96x	3.68%	20.96B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.51x	1.24x	13.16x	0.58%	18.99B
GENUINE PARTS COMPANY	20.73x	0.86x	10.54x	3.43%	17.06B
CONTINENTAL AG	13.1x	1.39x	7.05x	3.85%	16.5B
MAGNA INTERNATIONAL INC.	10.24x	0.48x	4.73x	3.15%	16.21B
Average	14.89x	1.12x	7.77x	3.12%	23B
Weighted average by Cap.	15.48x	1.22x	7.96x	2.91%