Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange 14:30:00 09/11/2026 HKT			5-day change	1st Jan Change
3,255.00 ^JPY	+3.83%		+2.68%	+37.52%

08-07	Topre Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
08-07	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	157,444	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	34.65%	-	-
Enterprise Value (EV)	75,282	70,788	127,194	74,569	93,523	157,444	157,444	157,444
Change	-	-5.97%	79.68%	-41.37%	25.42%	68.35%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	7.85x	7.27x	6.73x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.59x	0.56x	0.53x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	0.7x	0.9x	0.84x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.38x	0.37x	0.35x
EV / Revenue	0x	0x	0x	0x	0x	0.38x	0.37x	0.35x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.49x	4.98x	4.6x
EV / FCF	0x	0x	0x	0x	0x	6.89x	6.67x	6.13x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	14.5%	15%	16.3%
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%	3.53%	3.99%	4.45%
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	3,255.00	3,255.00	3,255.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	48,370	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOPRE CORPORATION	7.56x	-	-	3.67%	958M
CUMMINS INC.	16.03x	1.76x	9.74x	1.87%	61.69B
DENSO CORPORATION	12.14x	0.57x	5.07x	3.93%	29.46B
WEICHAI POWER CO., LTD.	11.02x	0.45x	3.19x	5.57%	24.1B
HYUNDAI MOBIS CO.,LTD	8.13x	0.45x	5.76x	1.99%	22.63B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.59x	2.82x	9.98x	3.67%	21B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.5x	1.17x	12.44x	0.62%	17.86B
GENUINE PARTS COMPANY	20.57x	0.86x	10.48x	3.46%	16.93B
MAGNA INTERNATIONAL INC.	10.12x	0.47x	4.68x	3.19%	16.03B
BOSCH LIMITED	49.75x	5.78x	42.46x	0.72%	16B
Average	18.14x	1.59x	11.53x	2.87%	23B
Weighted average by Cap.	17.58x	1.51x	10.28x	2.75%