Valuation Tokyo Rope Mfg. Co., Ltd.

Stocks

Market Closed - Japan Exchange 05:30:00 13/11/26 pm AEDT			5-day change	1st Jan Change
1,711.00 ^JPY	-0.70%		+6.94%	+5.23%

10/08	Tokyo Rope Mfg. Co., Ltd. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
14/05	Tokyo Rope Mfg. Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	14,591	18,615	22,874	19,038	28,960	26,569	-	-
Change	-	27.58%	22.88%	-16.77%	52.11%	-8.25%	-	-
Enterprise Value (EV)	36,216	39,280	41,375	37,462	45,320	26,569	26,569	26,569
Change	-	8.46%	5.34%	-9.46%	20.97%	-41.37%	0%	0%
P/E	11.2x	4.97x	11.3x	5.93x	8.39x	7.38x	7.08x	6.73x
PBR	0.57x	0.6x	0.66x	0.52x	0.7x	-	-	-
PEG	-	0x	-0.2x	0.1x	0.96x	1.69x	1.7x	1.26x
Capitalization / Revenue	0.23x	0.28x	0.36x	0.3x	0.45x	0.4x	0.37x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.4x	0.37x	0.36x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.54x	5.31x	5.01x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	35	40	64	70	70	72	74
Rate of return	2.21%	3%	2.76%	5.24%	3.73%	4.06%	4.18%	4.29%
EPS ²	81.08	234.9	128.1	205.8	223.7	233.5	243.2	256.2
Distribution rate	24.7%	14.9%	31.2%	31.1%	31.3%	30%	29.6%	28.9%
Net sales ¹	63,780	67,135	64,231	62,867	64,094	66,000	72,300	74,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,621	3,305	3,901	3,585	4,849	4,800	5,000	5,300
Net income ¹	1,306	3,783	2,040	3,247	3,481	3,600	3,750	3,950
Net Debt	21,625	20,665	18,501	18,424	16,360	-	-	-
Reference price ²	905.00	1,168.00	1,447.00	1,221.00	1,878.00	1,723.00	1,723.00	1,723.00
Nbr of stocks (in thousands)	16,123	15,937	15,808	15,592	15,420	15,420	-	-
Announcement Date	12/5/22	12/5/23	13/5/24	13/5/25	14/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOKYO ROPE MFG. CO., LTD.	7.38x	-	-	4.06%	166M
NUCOR CORPORATION	12.84x	1.49x	7.62x	0.86%	58.65B
ARCELORMITTAL	28.91x	0.86x	7.31x	0.94%	49.03B
VALE S.A.	9.13x	1.53x	4.18x	9.26%	48.42B
JSW STEEL LIMITED	19.12x	1.85x	10.03x	0.57%	35.16B
STEEL DYNAMICS, INC.	13.49x	1.5x	8.76x	0.89%	33.72B
FORTESCUE LTD	18.29x	2.29x	5.74x	3.58%	31.52B
TATA STEEL LIMITED	13.39x	1.18x	6.99x	2.26%	24.86B
NIPPON STEEL CORPORATION	11.63x	0.81x	6.87x	3.42%	23.02B
RELIANCE, INC.	16.19x	1.23x	10.66x	1.14%	22.09B
Average	15.04x	1.41x	7.58x	2.7%	33B
Weighted average by Cap.	16.15x	1.43x	7.37x	2.66%