Valuation Toenec Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 04/09/26 pm AEST			5-day change	1st Jan Change
2,226.00 ^JPY	+0.54%		+2.30%	+14.80%

29/07	Toenec Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
28/04	Toenec Raises Medium-Term Plan Targets on Strong Demand	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	61,395	63,748	107,523	89,844	184,459	208,054	-	-
Change	-	3.83%	68.67%	-16.44%	105.31%	12.79%	-	-
Enterprise Value (EV)	131,358	130,703	162,257	137,977	220,398	208,054	208,054	208,054
Change	-	-0.5%	24.14%	-14.96%	59.74%	-5.6%	0%	0%
P/E	7.41x	-11.5x	11.5x	8.37x	10.4x	10.7x	9.91x	9.59x
PBR	0.49x	0.54x	0.82x	0.66x	1.2x	-	-	-
PEG	-	0x	-0x	0.5x	0.2x	1.23x	1.28x	2.87x
Capitalization / Revenue	0.28x	0.27x	0.43x	0.33x	0.68x	0.74x	0.71x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	0.74x	0.71x	0.69x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.32x	7.71x	7.43x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	27	19	40	50	76	76	78	80
Rate of return	4.11%	2.79%	3.48%	5.17%	3.82%	3.41%	3.5%	3.59%
EPS ²	88.65	-59.37	99.96	115.7	191.9	208.6	224.7	232.2
Distribution rate	30.5%	-32%	40%	43.2%	39.6%	36.4%	34.7%	34.5%
Net sales ¹	219,617	232,053	252,863	270,966	272,468	282,000	292,000	300,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	14,072	10,287	15,910	16,041	21,421	25,000	27,000	28,000
Net income ¹	8,283	-5,548	9,345	10,765	17,810	19,500	21,000	21,700
Net Debt	69,963	66,955	54,734	48,133	35,939	-	-	-
Reference price ²	657.00	682.00	1,150.00	968.00	1,987.00	2,226.00	2,226.00	2,226.00
Nbr of stocks (in thousands)	93,448	93,472	93,498	92,814	92,833	93,465	-	-
Announcement Date	28/4/22	28/4/23	26/4/24	28/4/25	28/4/26	-	-	-

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.($)
TOENEC CORPORATION	10.67x	-	-	3.41%	1.33B
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.53x	1.07x	5.86x	4.66%	73.38B
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	57.79B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	41.9B
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	37.25B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	32.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	27.08B
Average	27.16x	1.89x	15.44x	2.18%	45.53B
Weighted average by Cap.	31.75x	2.08x	16.65x	1.82%