Valuation TOKAI Corp.

Stocks

Market Closed - Japan Exchange 14:30:00 04/09/2026 HKT			5-day change	1st Jan Change
2,493.00 ^JPY	+0.89%		-2.88%	-0.76%

08-07	Tokai Corp. Provides Consolidated Earnings Guidance for the Full Year of Fiscal Year Ending March 31, 2027	CI
08-07	Tokai Corp. Provides Dividend Guidance for Second Quarter End and Year End of 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	60,694	69,713	77,103	70,684	75,946	76,995	-	-
Change	-	14.86%	10.6%	-8.33%	7.44%	1.38%	-	-
Enterprise Value (EV) ¹	27,258	35,015	47,242	45,942	54,043	53,856	50,977	47,938
Change	-	28.46%	34.92%	-2.75%	17.63%	-0.35%	-5.35%	-5.96%
P/E	10.5x	11.4x	13.3x	15x	13.2x	12x	11.2x	10.4x
PBR	0.79x	0.85x	0.89x	0.83x	0.91x	0.85x	0.81x	0.77x
PEG	-	2.09x	-2.77x	-1x	0.4x	1x	1.53x	1.52x
Capitalization / Revenue	0.49x	0.54x	0.56x	0.47x	0.48x	0.46x	0.45x	0.43x
EV / Revenue	0.22x	0.27x	0.34x	0.31x	0.34x	0.32x	0.3x	0.27x
EV / EBITDA	2.23x	2.88x	3.7x	3.46x	3.72x	3.75x	3.38x	3.04x
EV / EBIT	3.3x	4.46x	5.85x	5.6x	5.76x	5.83x	5.2x	4.63x
EV / FCF	8.03x	14.9x	-38.7x	8.1x	7.5x	7.39x	7.84x	6.97x
FCF Yield	12.5%	6.73%	-2.58%	12.3%	13.3%	13.5%	12.8%	14.4%
Dividend per Share ²	42	60	58	58	68	82	86.5	92
Rate of return	2.44%	3.03%	2.65%	2.78%	2.77%	3.29%	3.47%	3.69%
EPS ²	164.4	173.4	165	139.1	185.6	208	223.3	238.6
Distribution rate	25.5%	34.6%	35.1%	41.7%	36.6%	39.4%	38.7%	38.6%
Net sales ¹	123,484	130,184	138,222	149,542	159,664	166,400	172,250	177,935
EBITDA ¹	12,205	12,144	12,762	13,297	14,522	14,358	15,074	15,768
EBIT ¹	8,252	7,855	8,082	8,205	9,382	9,238	9,802	10,348
Net income ¹	5,806	6,106	5,810	4,733	6,069	6,342	6,712	7,066
Net Debt ¹	-33,436	-34,698	-29,861	-24,742	-21,903	-23,139	-26,018	-29,057
Reference price ²	1,724.00	1,979.00	2,190.00	2,090.00	2,459.00	2,493.00	2,493.00	2,493.00
Nbr of stocks (in thousands)	35,206	35,227	35,207	33,820	30,885	30,885	-	-
Announcement Date	9/5/22	11/5/23	10/5/24	9/5/25	12/5/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOKAI CORP.	11.98x	0.32x	3.75x	3.29%	493M
CINTAS CORPORATION	36.52x	6.66x	23.65x	0.94%	80.22B
JACOBS SOLUTIONS INC.	38.51x	1.28x	13.77x	0.97%	17.11B
BUREAU VERITAS SA	20x	2.05x	10.09x	3.68%	14.04B
INTERTEK GROUP PLC	25.49x	2.84x	12.18x	2.93%	12.16B
ALS LIMITED	24.69x	3.45x	13.32x	2.33%	8.03B
ISS A/S	15.02x	0.64x	9.07x	1.43%	6.83B
GENPACT LIMITED	10.52x	1.24x	6.59x	1.99%	6.27B
EXLSERVICE HOLDINGS, INC.	21.55x	2.32x	10.96x	-.--%	5.55B
DKSH HOLDING AG	18.81x	0.4x	9.38x	3.96%	5.33B
Average	22.31x	2.12x	11.28x	2.15%	15.6B
Weighted average by Cap.	30.58x	4.32x	17.59x	1.56%