Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 04/08/2026 HKT			5-day change	1st Jan Change
2,699.00 ^JPY	-1.21%		-1.82%	+14.03%

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	130,546	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	11.65%	-	-
Enterprise Value (EV)	75,282	70,788	127,194	74,569	93,523	130,546	130,546	130,546
Change	-	-5.97%	79.68%	-41.37%	25.42%	39.59%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	7.58x	6.62x	6.01x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.5x	0.48x	0.45x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	-2.01x	0.5x	0.6x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.32x	0.31x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.32x	0.31x	0.3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.96x	4.5x	4.08x
EV / FCF	0x	0x	0x	0x	0x	6.23x	5.92x	5.46x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	16.1%	16.9%	18.3%
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%	4.03%	4.58%	5.12%
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	2,732.00	2,732.00	2,732.00
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	7.58x	-	-	4.03%	843M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.51x	1.25x	9.58x	2%	41.04B
WEICHAI POWER CO., LTD.	17.32x	0.75x	5.56x	3.36%	36.52B
DENSO CORPORATION	12.41x	0.57x	5.05x	3.81%	30.83B
HYUNDAI MOBIS CO.,LTD	10.49x	0.64x	8.21x	1.42%	30.74B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.91x	2.74x	9.58x	4.01%	21.65B
MAGNA INTERNATIONAL INC.	10.95x	0.51x	4.93x	2.88%	18.17B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.57x	1.17x	12.23x	0.55%	17.04B
CONTINENTAL AG	12.1x	1.06x	6.01x	4.15%	16.65B
BORGWARNER INC.	12.72x	0.99x	6.59x	1.06%	12.99B
Average	14.66x	1.08x	7.53x	2.73%	22.65B
Weighted average by Cap.	15.43x	1.04x	7.51x	2.65%