|
Market Closed -
Japan Exchange
02:30:00 29/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 1,512.00 JPY | -1.69% |
|
+0.73% | -2.77% |
| 09/06/25 | Raksul Inc. agreed to acquire Maling Japan Co.,Ltd from TOSNET Corporation. | CI |
| 18/02/25 | Tranche Update on TOSNET Corporation's Equity Buyback Plan announced on February 14, 2025. | CI |
Company Valuation: TOSNET Corporation
Data adjusted to current consolidation scope
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,489 | 4,442 | 3,987 | 6,239 | 5,955 | 6,903 |
| Change | - | -1.05% | -10.22% | 56.47% | -4.55% | 15.92% |
| Enterprise Value (EV) 1 | 1,634 | 986.6 | 550.5 | 2,158 | 1,208 | 1,719 |
| Change | - | -39.62% | -44.2% | 292.03% | -44.01% | 42.29% |
| P/E | 14x | 7.88x | 8.01x | 10.8x | 6.68x | 9.17x |
| PBR | 0.77x | 0.7x | 0.6x | 0.87x | 0.75x | 0.81x |
| PEG | - | 0.1x | -0.7x | 0.7x | 0.1x | -0.7x |
| Capitalization / Revenue | 0.45x | 0.45x | 0.4x | 0.57x | 0.52x | 0.58x |
| EV / Revenue | 0.16x | 0.1x | 0.05x | 0.2x | 0.1x | 0.14x |
| EV / EBITDA | 2.53x | 1.05x | 0.65x | 2.25x | 1.22x | 1.58x |
| EV / EBIT | 3.78x | 1.33x | 0.8x | 2.7x | 1.48x | 2x |
| EV / FCF | 3.87x | 1.72x | 4.23x | 2.66x | 1.58x | 5.81x |
| FCF Yield | 25.9% | 58% | 23.6% | 37.6% | 63.2% | 17.2% |
| Dividend per Share 2 | 15 | 20 | 23 | 30 | 33 | 37 |
| Rate of return | 1.58% | 2.13% | 2.73% | 2.27% | 2.62% | 2.48% |
| EPS 2 | 67.86 | 119.2 | 105.3 | 121.8 | 188.5 | 162.4 |
| Distribution rate | 22.1% | 16.8% | 21.8% | 24.6% | 17.5% | 22.8% |
| Net sales 1 | 9,948 | 9,918 | 10,030 | 10,937 | 11,559 | 11,907 |
| EBITDA 1 | 645 | 938 | 843 | 959 | 993 | 1,085 |
| EBIT 1 | 432 | 742 | 691 | 798 | 817 | 860 |
| Net income 1 | 321 | 564 | 498 | 576 | 891 | 757 |
| Net Debt 1 | -2,855 | -3,455 | -3,437 | -4,081 | -4,747 | -5,184 |
| Reference price 2 | 949.00 | 939.00 | 843.00 | 1,319.00 | 1,259.00 | 1,489.00 |
| Nbr of stocks (in thousands) | 4,730 | 4,730 | 4,730 | 4,730 | 4,730 | 4,636 |
| Announcement Date | 25/12/20 | 24/12/21 | 27/12/22 | 27/12/23 | 27/12/24 | 18/12/25 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 45.21M | |
| 31.97x | 16.49x | 23.44x | 0.67% | 745B | |
| 38.61x | 7.02x | 24.92x | 0.93% | 84.5B | |
| 24.28x | 4.84x | 10.55x | 0.67% | 72.73B | |
| 11.15x | 1.45x | 7.16x | 0.99% | 46.97B | |
| -86.29x | 19.02x | 46.14x | -.--% | 49.98B | |
| 43.54x | 1.67x | 9.37x | -.--% | 45.47B | |
| 21.16x | 3.57x | 8.47x | 1.49% | 33.97B | |
| 19.85x | 6.07x | 11.65x | -.--% | 25.99B | |
| 10.06x | 2.62x | 6.32x | -.--% | 25.45B | |
| Average | 12.70x | 6.97x | 16.45x | 0.53% | 113B | |
| Weighted average by Cap. | 25.25x | 12.98x | 21.37x | 0.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4754 Stock
- Valuation TOSNET Corporation
Select your edition
All financial news and data tailored to specific country editions
