Valuation TKC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 03/07/2026 BST			5-day change	1st Jan Change
3,490.00 ^JPY	+1.31%		+3.41%	-19.03%

05-13	Tkc Corporation Provides Consolidated and Non Consolidated Earnings Guidance for the Fiscal Year Ending September 30, 2026	CI
05-13	TKC Corporation Provides Year-End Dividend Guidance for the Fiscal Year Ending September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	178,953	185,287	179,824	189,814	199,464	216,952
Change	-	3.54%	-2.95%	5.56%	5.08%	8.77%
Enterprise Value (EV) ¹	154,256	160,317	151,090	158,537	166,238	180,316
Change	-	3.93%	-5.76%	4.93%	4.86%	8.47%
P/E	22.9x	21.3x	19.3x	17.6x	17.7x	18.1x
PBR	2.32x	2.22x	2.06x	1.99x	1.95x	2x
PEG	-	2x	2.5x	1.1x	3.78x	2.16x
Capitalization / Revenue	2.64x	2.8x	2.65x	2.64x	2.65x	2.6x
EV / Revenue	2.27x	2.42x	2.23x	2.2x	2.21x	2.16x
EV / EBITDA	10.7x	10.5x	9.21x	8.87x	8.74x	8.73x
EV / EBIT	13.6x	13x	11.3x	11.1x	10.7x	11.2x
EV / FCF	20x	23.4x	15.3x	23.5x	19.6x	24x
FCF Yield	5%	4.28%	6.55%	4.26%	5.1%	4.17%
Dividend per Share ²	60	65	72	78	90	100
Rate of return	1.76%	1.85%	2.1%	2.14%	2.35%	2.36%
EPS ²	148.8	164.9	177.6	206.5	216.2	234.3
Distribution rate	40.3%	39.4%	40.5%	37.8%	41.6%	42.7%
Net sales ¹	67,814	66,221	67,838	71,915	75,219	83,476
EBITDA ¹	14,451	15,260	16,401	17,872	19,024	20,645
EBIT ¹	11,381	12,315	13,351	14,339	15,507	16,143
Net income ¹	7,821	8,686	9,317	10,826	11,274	12,094
Net Debt ¹	-24,697	-24,970	-28,734	-31,277	-33,226	-36,636
Reference price ²	3,405.00	3,515.00	3,430.00	3,640.00	3,825.00	4,230.00
Nbr of stocks (in thousands)	52,556	52,713	52,427	52,147	52,147	51,289
Announcement Date	21/12/20	20/12/21	19/12/22	18/12/23	23/12/24	11/12/25

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.($)
TKC CORPORATION	-	-	-	-	1.08B
CINTAS CORPORATION	37.1x	6.66x	24.03x	0.96%	72.56B
RB GLOBAL, INC.	38.93x	4.66x	15.22x	1.15%	21.02B
JACOBS SOLUTIONS INC.	29.52x	1.21x	12.3x	1.11%	15.1B
BUREAU VERITAS SA	19.05x	2.04x	10.1x	3.67%	13.82B
INTERTEK GROUP PLC	25.15x	2.83x	12.14x	2.98%	11.93B
ALS LIMITED	26.75x	3.66x	14.11x	2.18%	8.24B
ISS A/S	15.21x	0.66x	9.47x	1.38%	6.93B
DKSH HOLDING AG	18.14x	0.39x	8.88x	4.05%	5.22B
Average	26.23x	2.76x	13.28x	2.19%	17.32B
Weighted average by Cap.	31.91x	4.51x	17.84x	1.59%