Valuation Tamura Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 10/08/26 pm AEST			5-day change	1st Jan Change
796.00 ^JPY	-4.21%		+1.79%	+31.14%

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	63,347	-	-
Change	-	33%	-27.72%	-14.59%	14.16%	33.57%	-	-
Enterprise Value (EV) ¹	68,073	88,164	65,058	55,197	66,955	82,072	79,499	76,336
Change	-	29.51%	-26.21%	-15.16%	21.3%	22.58%	-3.14%	-3.98%
P/E	-604x	32.9x	21.7x	14.9x	-34.5x	13.7x	13.1x	12.5x
PBR	1.01x	1.28x	0.85x	0.65x	0.76x	0.96x	0.91x	0.86x
PEG	-	-0x	2.25x	0.6x	0x	-0x	3.03x	2.45x
Capitalization / Revenue	0.57x	0.62x	0.46x	0.36x	0.38x	0.48x	0.45x	0.43x
EV / Revenue	0.77x	0.82x	0.61x	0.48x	0.54x	0.62x	0.57x	0.52x
EV / EBITDA	13.8x	10.1x	7.33x	5.82x	6.92x	7.39x	6.31x	5.92x
EV / EBIT	43.5x	18.3x	13.2x	10.6x	12.7x	14.2x	10.8x	9.79x
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%	2.01%	2.01%	2.01%
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	796.00	796.00	796.00
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	13.67x	0.62x	7.39x	2.01%	399M
AMPHENOL CORPORATION	33.06x	6.15x	18.4x	0.61%	207B
HON HAI PRECISION INDUSTRY CO., LTD.	15.1x	0.33x	7.47x	3.37%	115B
MURATA MANUFACTURING CO., LTD.	37.92x	6.11x	19.81x	0.95%	83.64B
EOPTOLINK TECHNOLOGY INC., LTD.	25.26x	9.91x	21.09x	0.48%	82.58B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	62.2x	6.54x	30.59x	0.23%	66.21B
LUXSHARE PRECISION INDUSTRY CO., LTD.	19.68x	1.14x	12.71x	0.57%	63.74B
COHERENT CORP.	79.97x	9.47x	40.19x	0.02%	63.61B
TE CONNECTIVITY PLC	19.53x	3.31x	12.58x	1.36%	62.04B
CHAOZHOU THREE-CIRCLE (GROUP) CO.,LTD.	64.34x	20.2x	52.12x	0.48%	36.91B
Average	37.07x	6.38x	22.24x	1.01%	78.09B
Weighted average by Cap.	35.71x	6.02x	20.70x	1.01%