Valuation Toami Corporation

Stocks

Market Closed - Japan Exchange 05:24:51 08/10/26 pm AEDT			5-day change	1st Jan Change
604.00 ^JPY	-0.17%		-0.98%	+9.62%

17/09	Toami Corporation and Watanabe Kensetsu Co., Ltd. entered into a share transfer agreement to acquire Techno co.,ltd. from Masanori Toyoda and Kazuyoshi Toyoda for ¥950 million.	CI
20/08	Toami Corporation's Equity Buyback announced on August 19, 2026, has closed with 38,200 shares, representing 0.67% for ¥23.15 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,381	2,699	3,084	3,449	3,046	3,510
Change	-	-20.17%	14.28%	11.81%	-11.69%	15.25%
Enterprise Value (EV) ¹	1,427	3,066	5,897	7,073	6,031	5,673
Change	-	114.89%	92.35%	19.93%	-14.73%	-5.93%
P/E	11.3x	39.1x	-43.3x	14x	-507x	20x
PBR	0.31x	0.25x	0.29x	0.3x	0.28x	0.31x
PEG	-	-0.5x	0x	-0x	5x	-0x
Capitalization / Revenue	0.29x	0.22x	0.2x	0.2x	0.17x	0.19x
EV / Revenue	0.12x	0.25x	0.38x	0.4x	0.33x	0.31x
EV / EBITDA	2.45x	12.8x	55.1x	11x	16.8x	9.58x
EV / EBIT	3.48x	57.8x	-37.3x	24.6x	-77.3x	55.1x
EV / FCF	2.97x	-1.58x	-2.75x	-42.6x	5.17x	4.78x
FCF Yield	33.7%	-63.1%	-36.4%	-2.35%	19.3%	20.9%
Dividend per Share ²	15	15	15	15.5	16	17
Rate of return	2.76%	3.47%	2.93%	2.68%	3.01%	2.78%
EPS ²	47.91	11.06	-11.83	41.33	-1.047	30.55
Distribution rate	31.3%	136%	-127%	37.5%	-1,528%	55.6%
Net sales ¹	11,784	12,265	15,414	17,628	18,104	18,391
EBITDA ¹	583	240	107	641	358	592
EBIT ¹	410	53	-158	287	-78	103
Net income ¹	298	69	-72	247	-6	175
Net Debt ¹	-1,954	367	2,813	3,624	2,985	2,163
Reference price ²	543.00	432.00	512.00	578.00	531.00	612.00
Nbr of stocks (in thousands)	6,226	6,248	6,024	5,966	5,736	5,736
Announcement Date	30/6/21	24/6/22	30/6/23	28/6/24	27/6/25	25/6/26

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.($)
TOAMI CORPORATION	-	-	-	-	21.68M
VALE S.A.	8.51x	1.8x	4.71x	7.47%	58.5B
NUCOR CORPORATION	13.24x	1.47x	7.66x	0.91%	55.91B
ARCELORMITTAL	15.69x	0.81x	6.75x	0.99%	46.91B
FORTESCUE LTD	13.86x	2.31x	5.28x	4.39%	34.27B
STEEL DYNAMICS, INC.	13.88x	1.52x	8.8x	0.91%	33.55B
JSW STEEL LIMITED	19.86x	1.76x	9.75x	0.58%	30.96B
TATA STEEL LIMITED	12.52x	1.13x	6.83x	2.39%	22.65B
NIPPON STEEL CORPORATION	11.36x	0.75x	6.63x	3.76%	21.19B
RELIANCE, INC.	17x	1.22x	11.13x	1.25%	20.23B
Average	13.99x	1.42x	7.50x	2.52%	32.42B
Weighted average by Cap.	13.57x	1.47x	7.15x	2.75%