Valuation Toyota Tsusho Corporation

Equities

8015

JP3635000007

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-02-06 am EST			5-day change	1st Jan Change
6,334.00 ^JPY	+1.91%		+12.99%	+20.10%

Feb. 03	Toyota Tsusho's Nine-Month Profit Gains 3.3%	MT
Feb. 03	Toyota Tsusho Corporation Provides Consolidated Earnings Guidance for Fiscal Year Ending March 31, 2026	CI

Company Valuation: Toyota Tsusho Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,634,308	1,780,345	1,977,479	3,612,015	2,631,773	6,687,292	-	-
Change	-	8.94%	11.07%	82.66%	-27.14%	154.1%	-	-
Enterprise Value (EV) ¹	2,460,950	2,915,384	3,325,207	4,721,378	3,533,703	7,776,301	8,149,584	8,149,685
Change	-	18.47%	14.06%	41.99%	-25.16%	120.06%	4.8%	0%
P/E ratio	12.1x	8.01x	6.96x	10.9x	7.26x	17.8x	14.8x	13.6x
PBR	1.11x	1.03x	1.03x	1.46x	1x	2.23x	2.13x	1.93x
PEG	-	0.1x	0.2x	0.7x	0.77x	5.2x	0.7x	1.5x
Capitalization / Revenue	0.26x	0.22x	0.2x	0.35x	0.26x	0.61x	0.59x	0.55x
EV / Revenue	0.39x	0.36x	0.34x	0.46x	0.34x	0.71x	0.72x	0.67x
EV / EBITDA	7.75x	7.2x	6.42x	8.12x	5.44x	11.5x	11.4x	11.1x
EV / EBIT	11.6x	9.91x	8.55x	10.7x	7.11x	14.7x	14.5x	13.6x
EV / FCF	28.1x	-27.2x	10.9x	16.4x	13x	38.9x	22.7x	28.5x
FCF Yield	3.56%	-3.68%	9.15%	6.12%	7.68%	2.57%	4.4%	3.51%
Dividend per Share ²	37.33	53.33	67.33	93.33	105	116	139	161.5
Rate of return	2.41%	3.16%	3.59%	2.73%	4.21%	1.83%	2.19%	2.55%
EPS ²	127.5	210.5	269.2	314	343.4	355.1	427.7	466.4
Distribution rate	29.3%	25.3%	25%	29.7%	30.6%	32.7%	32.5%	34.6%
Net sales ¹	6,309,303	8,028,000	9,848,560	10,188,980	10,309,550	11,020,750	11,343,575	12,167,800
EBITDA ¹	317,407	405,026	517,737	581,761	649,760	678,823	712,218	736,266
EBIT ¹	213,058	294,141	388,753	441,589	497,174	530,800	561,688	598,560
Net income ¹	134,602	222,235	284,155	331,444	362,506	370,600	404,167	435,000
Net Debt ¹	826,642	1,135,039	1,347,728	1,109,363	901,930	1,089,010	1,462,292	1,462,393
Reference price ²	1,548.33	1,686.67	1,873.33	3,421.67	2,493.00	6,334.00	6,334.00	6,334.00
Nbr of stocks (in thousands)	1,055,527	1,055,541	1,055,594	1,055,630	1,055,665	1,055,777	-	-
Announcement Date	4/28/21	4/28/22	4/27/23	4/26/24	4/28/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
TOYOTA TSUSHO CORPORATION	17.84x	0.71x	11.46x	1.83%	42.59B
MITSUBISHI CORPORATION	24.51x	1.19x	24.28x	2.34%	111B
MITSUI & CO., LTD.	17.79x	1.33x	23.44x	2.22%	93.88B
ITOCHU CORPORATION	16.03x	1.14x	14.02x	1.98%	92.45B
MARUBENI CORPORATION	17.17x	1.43x	23.99x	1.82%	59.18B
SUMITOMO CORPORATION	12.95x	1.46x	17.39x	2.28%	46.79B
SAMSUNG C&T CORPORATION	22.03x	1.12x	10.4x	0.92%	32.26B
ADANI ENTERPRISES LIMITED	46.1x	3.57x	20.87x	0.05%	31.77B
BUNZL PLC	15.82x	0.79x	8.22x	3.46%	9.43B
ADDTECH AB	40.67x	3.87x	21.98x	1.09%	9.8B
Average	23.09x	1.66x	17.60x	1.8%	52.9B
Weighted average by Cap.	20.75x	1.40x	19.28x	1.92%