Valuation Tamura Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 28/07/26 pm AEST			5-day change	1st Jan Change
810.00 ^JPY	-8.47%		-9.09%	+33.44%

21/07	Tamura to Acquire 80% of Italian Transformer Maker EMG for 9.5 Billion Yen	MT
21/05	Tamura Divests Investment Securities for 1.52 Billion Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	50,597	67,295	48,642	41,545	47,426	70,426	-	-
Change	-	33%	-27.72%	-14.59%	14.16%	48.5%	-	-
Enterprise Value (EV) ¹	68,073	88,164	65,058	55,197	66,955	88,440	86,348	70,426
Change	-	29.51%	-26.21%	-15.16%	21.3%	32.09%	-2.37%	-18.44%
P/E	-604x	32.9x	21.7x	14.9x	-34.5x	14.7x	14.9x	14.1x
PBR	1.01x	1.28x	0.85x	0.65x	0.76x	1.06x	1.03x	0.96x
PEG	-	-0x	2.25x	0.6x	0x	-0x	-10.27x	2.48x
Capitalization / Revenue	0.57x	0.62x	0.46x	0.36x	0.38x	0.54x	0.51x	0.49x
EV / Revenue	0.77x	0.82x	0.61x	0.48x	0.54x	0.68x	0.63x	0.49x
EV / EBITDA	13.8x	10.1x	7.33x	5.82x	6.92x	8.5x	7.51x	-
EV / EBIT	43.5x	18.3x	13.2x	10.6x	12.7x	15x	11.9x	8.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	10	10	13	13	16	15.5	16
Rate of return	1.62%	1.21%	1.68%	2.56%	2.18%	1.81%	1.75%	1.81%
EPS ²	-1.02	25.01	27.42	34.03	-17.29	60.3	59.42	62.8
Distribution rate	-980%	40%	36.5%	38.2%	-75.2%	26.5%	26.1%	25.5%
Net sales ¹	88,328	107,993	106,622	114,051	123,559	130,000	137,000	143,000
EBITDA ¹	4,925	8,744	8,880	9,484	9,682	10,400	11,500	-
EBIT ¹	1,564	4,829	4,940	5,195	5,287	5,900	7,250	8,000
Net income ¹	-84	2,047	2,240	2,782	-1,385	4,800	4,750	5,000
Net Debt ¹	17,476	20,869	16,416	13,652	19,529	18,014	15,922	-
Reference price ²	616.00	824.00	595.00	508.00	596.00	885.00	885.00	885.00
Nbr of stocks (in thousands)	82,139	81,668	81,751	81,782	79,574	79,577	-	-
Announcement Date	11/5/22	11/5/23	10/5/24	12/5/25	11/5/26	-	-	-

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.($)
TAMURA CORPORATION	14.68x	0.68x	8.5x	1.81%	430M
AMPHENOL CORPORATION	32.15x	5.79x	17.93x	0.68%	184B
HON HAI PRECISION INDUSTRY CO., LTD.	14.48x	0.31x	7.14x	3.51%	110B
EOPTOLINK TECHNOLOGY INC., LTD.	31.04x	12.25x	26.07x	0.39%	101B
MURATA MANUFACTURING CO., LTD.	43.7x	6.96x	22.65x	0.85%	90.11B
LUXSHARE PRECISION INDUSTRY CO., LTD.	22.06x	1.27x	14.19x	0.51%	71.28B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	72.79x	7.07x	34.36x	0.23%	66.48B
COHERENT CORP.	66.85x	7.98x	33.88x	0.01%	53.08B
YAGEO CORPORATION	33.11x	7.51x	22.9x	1.22%	39.75B
CELESTICA INC.	34.49x	1.91x	21.1x	-.--%	36.62B
Average	36.53x	5.17x	20.87x	0.92%	75.22B
Weighted average by Cap.	36.04x	5.74x	20.65x	0.97%