Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 31/07/2026 HKT			5-day change	1st Jan Change
2,823.00 ^JPY	+1.91%		+4.59%	+19.26%

05-15	Topre Corporation's Equity Buyback announced on May 14, 2026, has closed with 1,050,000 shares, representing 2.12% for ¥2,682.75 million.	CI
05-15	Tranche Update on Topre Corporation's Equity Buyback Plan announced on May 14, 2026.	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	136,544	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	16.78%	-	-
Enterprise Value (EV)	75,282	70,788	127,194	74,569	93,523	136,544	136,544	136,544
Change	-	-5.97%	79.68%	-41.37%	25.42%	46%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	7.83x	6.85x	6.21x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.52x	0.49x	0.47x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	-2.08x	0.5x	0.6x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.34x	0.33x	0.32x
EV / Revenue	0x	0x	0x	0x	0x	0.34x	0.33x	0.32x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.19x	4.71x	4.27x
EV / FCF	0x	0x	0x	0x	0x	6.51x	6.19x	5.71x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	15.4%	16.2%	17.5%
Dividend per Share ²	25	30	55	85	100	110	125	140
Rate of return	2.13%	2.44%	2.11%	4.52%	4.23%	3.9%	4.43%	4.96%
EPS ²	209.6	190.7	326.7	278	374.5	360.4	412.4	454.9
Distribution rate	11.9%	15.7%	16.8%	30.6%	26.7%	30.5%	30.3%	30.8%
Net sales ¹	233,601	290,416	354,922	373,568	378,815	404,200	416,900	431,000
EBITDA	30,578	-	-	-	-	-	-	-
EBIT ¹	6,853	7,330	22,406	28,648	28,042	26,300	29,000	32,000
Net income ¹	10,998	10,009	17,099	14,143	18,561	17,600	19,400	21,400
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	2,823.00	2,823.00	2,823.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	48,368	-	-
Announcement Date	13/5/22	12/5/23	14/5/24	14/5/25	14/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOPRE CORPORATION	7.83x	-	-	3.9%	857M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.78x	1.33x	10.26x	1.88%	42.76B
WEICHAI POWER CO., LTD.	17.06x	0.74x	5.43x	3.41%	35.87B
DENSO CORPORATION	13.08x	0.6x	5.17x	3.73%	30.95B
HYUNDAI MOBIS CO.,LTD	10.11x	0.62x	7.9x	1.47%	29.53B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.38x	2.82x	9.87x	3.89%	22.3B
MAGNA INTERNATIONAL INC.	10.74x	0.52x	4.99x	2.89%	18.19B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.89x	1.15x	11.97x	0.56%	16.62B
CONTINENTAL AG	12.02x	1.05x	5.98x	4.18%	16.53B
BOSCH LIMITED	46.65x	-	-	1.08%	12.7B
Average	18.15x	1.10x	7.70x	2.7%	22.63B
Weighted average by Cap.	17.57x	1.07x	7.69x	2.64%