Valuation Tamura Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 21/08/26 pm AEST			5-day change	1st Jan Change
765.00 ^JPY	-2.92%		-6.25%	+26.03%

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	60,880	-	-
Change	-	33%	-27.72%	-14.59%	14.16%	28.37%	-	-
Enterprise Value (EV) ¹	68,073	88,164	65,058	55,197	66,955	79,605	77,032	73,869
Change	-	29.51%	-26.21%	-15.16%	21.3%	18.89%	-3.23%	-4.11%
P/E	-604x	32.9x	21.7x	14.9x	-34.5x	13.1x	12.6x	12x
PBR	1.01x	1.28x	0.85x	0.65x	0.76x	0.92x	0.87x	0.83x
PEG	-	-0x	2.25x	0.6x	0x	-0x	2.91x	2.35x
Capitalization / Revenue	0.57x	0.62x	0.46x	0.36x	0.38x	0.46x	0.43x	0.42x
EV / Revenue	0.77x	0.82x	0.61x	0.48x	0.54x	0.6x	0.55x	0.5x
EV / EBITDA	13.8x	10.1x	7.33x	5.82x	6.92x	7.17x	6.11x	5.73x
EV / EBIT	43.5x	18.3x	13.2x	10.6x	12.7x	13.7x	10.5x	9.47x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	10	10	13	13	16	16	16
Rate of return	1.62%	1.21%	1.68%	2.56%	2.18%	2.09%	2.09%	2.09%
EPS ²	-1.02	25.01	27.42	34.03	-17.29	58.22	60.74	63.84
Distribution rate	-980%	40%	36.5%	38.2%	-75.2%	27.5%	26.3%	25.1%
Net sales ¹	88,328	107,993	106,622	114,051	123,559	132,500	140,500	146,500
EBITDA ¹	4,925	8,744	8,880	9,484	9,682	11,100	12,600	12,900
EBIT ¹	1,564	4,829	4,940	5,195	5,287	5,800	7,350	7,800
Net income ¹	-84	2,047	2,240	2,782	-1,385	4,650	4,850	5,100
Net Debt ¹	17,476	20,869	16,416	13,652	19,529	18,725	16,152	12,989
Reference price ²	616.00	824.00	595.00	508.00	596.00	765.00	765.00	765.00
Nbr of stocks (in thousands)	82,139	81,668	81,751	81,782	79,574	79,581	-	-
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	13.53x	0.61x	7.34x	2.03%	395M
AMPHENOL CORPORATION	30.34x	5.64x	17.26x	0.66%	189B
HON HAI PRECISION INDUSTRY CO., LTD.	13.23x	0.3x	6.67x	3.8%	108B
EOPTOLINK TECHNOLOGY INC., LTD.	26.17x	10.48x	21.88x	0.44%	85.82B
MURATA MANUFACTURING CO., LTD.	37.27x	6x	19.46x	0.97%	82.61B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	68.15x	7.15x	33.49x	0.21%	73.84B
LUXSHARE PRECISION INDUSTRY CO., LTD.	18.65x	1.09x	12.16x	0.64%	61.12B
COHERENT CORP.	39.02x	5.49x	20.78x	0.01%	56.8B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	68.18x	30.67x	68.17x	0.39%	44.8B
YAGEO CORPORATION	29x	6.66x	20.37x	1.44%	36.16B
Average	34.36x	7.41x	22.76x	1.06%	73.86B
Weighted average by Cap.	33.83x	6.79x	21.20x	1.06%