Valuation Toei Animation Co.,Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 12/06/2026 BST			5-day change	1st Jan Change
2,406.00 ^JPY	-0.25%		+2.73%	-11.71%

05-14	Jefferies Adjusts Toei Animation's Price Target to 2,800 Yen From 2,900 Yen, Keeps at Hold	MT
05-13	Toei Animation Co.,Ltd. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	484,650	415,940	538,081	633,878	633,939	491,577	-	-
Change	-	-14.18%	29.37%	17.8%	0.01%	-22.46%	-	-
Enterprise Value (EV) ¹	441,563	355,636	471,122	554,786	551,373	398,047	383,891	356,619
Change	-	-19.46%	32.47%	17.76%	-0.62%	-27.81%	-3.56%	-7.1%
P/E Ratio	43.8x	32.4x	25.7x	33.7x	26.8x	21.2x	21.7x	18.1x
PBR	5.69x	4.33x	4.7x	4.81x	4.14x	3.1x	2.63x	2.44x
PEG	-	2x	0.4x	-3.3x	1x	3.43x	-9.85x	0.9x
Capitalization / Revenue	9.39x	7.29x	6.15x	7.15x	6.29x	5.66x	4.84x	4.24x
EV / Revenue	8.56x	6.24x	5.39x	6.26x	5.47x	4.35x	3.78x	3.08x
EV / EBITDA	27.4x	19x	16.1x	23x	16.6x	12.8x	12.1x	9.05x
EV / EBIT	28.5x	19.6x	16.4x	23.7x	17x	13.1x	12.4x	9.71x
EV / FCF	52.9x	-1,104x	38.3x	47.2x	25.5x	18.6x	19.2x	13.6x
FCF Yield	1.89%	-0.09%	2.61%	2.12%	3.92%	3.38%	5.2%	7.37%
Dividend per Share ²	14	18.8	31	31	41	44	45.49	53.26
Rate of return	0.59%	0.92%	1.18%	1%	1.32%	1.7%	1.89%	2.21%
EPS ²	54.12	62.69	102.2	91.93	115.5	122.7	110.9	132.7
Distribution rate	25.9%	30%	30.3%	33.7%	35.5%	35.9%	41%	40.1%
Net sales ¹	51,595	57,020	87,457	88,654	100,836	93,669	101,608	115,803
EBITDA ¹	16,104	18,709	29,272	24,154	33,214	31,155	31,613	39,424
EBIT ¹	15,503	18,107	28,669	23,364	32,432	31,018	30,896	36,746
Net income ¹	11,067	12,820	20,900	18,795	23,623	25,070	22,667	27,116
Net Debt ¹	-43,087	-60,304	-66,959	-79,092	-82,566	-93,530	-107,686	-134,958
Reference price ²	2,370.00	2,034.00	2,632.00	3,100.00	3,100.00	2,406.00	2,406.00	2,406.00
Nbr of stocks (in thousands)	204,494	204,493	204,438	204,477	204,496	204,313	-	-
Announcement Date	13/05/21	12/05/22	11/05/23	13/05/24	16/05/25	13/05/26	-	-

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.($)
TOEI ANIMATION CO.,LTD.	21.21x	4.35x	12.78x	1.79%	3.07B
BOLLORÉ SE	48.36x	3.79x	35.53x	1.61%	17.68B
TKO GROUP HOLDINGS, INC.	45.25x	3.37x	8.5x	1.51%	15.25B
WARNER MUSIC GROUP CORP.	20.02x	2.58x	10.88x	2.73%	14.85B
SEGA SAMMY HOLDINGS INC.	-147.57x	0.86x	6.96x	2.51%	2.77B
VIVENDI SE	29.93x	11.89x	39.12x	2.18%	2.47B
IMAX CORPORATION	33.61x	5.39x	12.43x	-.--%	2.32B
TOEI COMPANY, LTD.	17.72x	1.47x	6.75x	0.3%	2.23B
HAVAS N.V.	8.16x	0.59x	3.47x	4.96%	1.96B
Average	8.52x	3.81x	15.16x	1.96%	6.95B
Weighted average by Cap.	27.27x	3.50x	17.98x	1.92%