Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 26/06/26 pm AEST			5-day change	1st Jan Change
2,703.00 ^JPY	+2.23%		-0.37%	+14.20%

16/05	Topre Corporation's Equity Buyback announced on May 14, 2026, has closed with 1,050,000 shares, representing 2.12% for ¥2,682.75 million.	CI
16/05	Tranche Update on Topre Corporation's Equity Buyback Plan announced on May 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	81,937	61,651	64,410	133,861	95,237	133,578	-	-
Change	-	-24.76%	4.48%	107.83%	-28.85%	40.26%	-	-
Enterprise Value (EV)	115,445	75,282	70,788	127,194	74,569	133,578	133,578	133,578
Change	-	-34.79%	-5.97%	79.68%	-41.37%	79.13%	0%	0%
P/E	6.52x	5.61x	6.43x	7.99x	6.77x	6.32x	7.5x	6.55x
PBR	0.51x	0.35x	0.34x	0.63x	0.43x	0.48x	0.5x	0.47x
PEG	-	-0.5x	-0.71x	0.1x	-0.5x	0.2x	0.2x	0.5x
Capitalization / Revenue	0.38x	0.26x	0.22x	0.38x	0.25x	0.31x	0.33x	0.32x
EV / Revenue	0x	0x	0x	0x	0x	0.36x	0.33x	0.32x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.24x	5.08x	4.61x
EV / FCF	-	-	-	-	-	-	6,372,992x	6,056,582x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	30	25	30	55	85	100	110	125
Rate of return	1.92%	2.13%	2.44%	2.11%	4.52%	4.23%	4.07%	4.62%
EPS ²	239.3	209.6	190.7	326.7	278	374.5	360.4	412.4
Distribution rate	12.5%	11.9%	15.7%	16.8%	30.6%	26.7%	30.5%	30.3%
Net sales ¹	214,544	233,601	290,416	354,922	373,568	378,815	404,200	416,900
EBITDA	31,262	30,578	-	-	-	-	-	-
EBIT ¹	10,833	6,853	7,330	22,406	28,648	28,042	26,300	29,000
Net income	12,559	10,998	10,009	17,099	14,143	18,561	17,600	19,400
Net Debt	33,508	13,631	6,378	-6,667	-20,668	-	-	-
Reference price ²	1,561.00	1,175.00	1,227.00	2,612.00	1,881.00	2,703.00	2,703.00	2,703.00
Nbr of stocks (in thousands)	52,490	52,469	52,494	51,248	50,631	49,418	-	-
Announcement Date	14/5/21	13/5/22	12/5/23	14/5/24	14/5/25	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.($)
TOPRE CORPORATION	10.38x	-	-	2.96%	826M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	29.72x	1.93x	15.93x	1.05%	57.58B
WEICHAI POWER CO., LTD.	18.81x	0.76x	5.62x	3.1%	36.52B
DENSO CORPORATION	11.57x	0.62x	5.19x	3.86%	31.22B
HYUNDAI MOBIS CO.,LTD	10.28x	0.63x	8.29x	1.43%	28.29B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.66x	2.27x	7.99x	4.63%	18.71B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.88x	3.07%	17.55B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	39.45x	1.37x	15.1x	0.55%	16.97B
CONTINENTAL AG	12.08x	1.05x	6.07x	4.27%	16.54B
BORGWARNER INC.	13.57x	1.06x	7.04x	0.98%	13.97B
Average	16.91x	1.13x	8.46x	2.59%	23.82B
Weighted average by Cap.	19.07x	1.19x	9.31x	2.4%