Valuation TOKAI Corp.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 28/07/2026 BST			5-day change	1st Jan Change
2,478.00 ^JPY	-0.20%		+2.02%	-1.35%

07-21	TOKAI Corp. Appoints Hirokazu Hori as Director Division Director, Hospital Business Division, Effective July 31, 2026	CI
07-03	Sakai Moving Service's Sales Inch Up in June	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	60,694	69,713	77,103	70,684	75,946	76,686	-	-
Change	-	14.86%	10.6%	-8.33%	7.44%	0.98%	-	-
Enterprise Value (EV) ¹	27,258	35,015	47,242	45,942	54,043	53,586	50,758	47,860
Change	-	28.46%	34.92%	-2.75%	17.63%	-0.84%	-5.28%	-5.71%
P/E	10.5x	11.4x	13.3x	15x	13.2x	12.2x	11.4x	10.6x
PBR	0.79x	0.85x	0.89x	0.83x	0.91x	0.84x	0.8x	0.77x
PEG	-	2.09x	-2.77x	-1x	0.4x	1.23x	1.62x	1.48x
Capitalization / Revenue	0.49x	0.54x	0.56x	0.47x	0.48x	0.46x	0.45x	0.43x
EV / Revenue	0.22x	0.27x	0.34x	0.31x	0.34x	0.32x	0.3x	0.27x
EV / EBITDA	2.23x	2.88x	3.7x	3.46x	3.72x	3.8x	3.44x	3.09x
EV / EBIT	3.3x	4.46x	5.85x	5.6x	5.76x	5.93x	5.31x	4.74x
EV / FCF	8.03x	14.9x	-38.7x	8.1x	7.5x	6.6x	7.84x	7.04x
FCF Yield	12.5%	6.73%	-2.58%	12.3%	13.3%	15.2%	12.7%	14.2%
Dividend per Share ²	42	60	58	58	68	82	86.5	92
Rate of return	2.44%	3.03%	2.65%	2.78%	2.77%	3.3%	3.48%	3.71%
EPS ²	164.4	173.4	165	139.1	185.6	204	218.4	234
Distribution rate	25.5%	34.6%	35.1%	41.7%	36.6%	40.2%	39.6%	39.3%
Net sales ¹	123,484	130,184	138,222	149,542	159,664	165,900	171,250	176,885
EBITDA ¹	12,205	12,144	12,762	13,297	14,522	14,108	14,774	15,468
EBIT ¹	8,252	7,855	8,082	8,205	9,382	9,038	9,552	10,098
Net income ¹	5,806	6,106	5,810	4,733	6,069	6,212	6,546	6,902
Net Debt ¹	-33,436	-34,698	-29,861	-24,742	-21,903	-23,100	-25,928	-28,826
Reference price ²	1,724.00	1,979.00	2,190.00	2,090.00	2,459.00	2,483.00	2,483.00	2,483.00
Nbr of stocks (in thousands)	35,206	35,227	35,207	33,820	30,885	30,885	-	-
Announcement Date	09/05/22	11/05/23	10/05/24	09/05/25	12/05/26	-	-	-

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.($)
TOKAI CORP.	12.17x	0.32x	3.8x	3.3%	469M
CINTAS CORPORATION	43.16x	7.71x	27.84x	0.83%	84.42B
RB GLOBAL, INC.	41.08x	4.79x	15.62x	1.11%	21.68B
JACOBS SOLUTIONS INC.	31.1x	1.29x	12.94x	1.04%	15.97B
BUREAU VERITAS SA	18.97x	2.04x	10.1x	3.69%	13.66B
INTERTEK GROUP PLC	25.21x	2.84x	12.17x	2.97%	11.92B
ALS LIMITED	24.05x	3.35x	12.91x	2.41%	7.55B
ISS A/S	15.26x	0.67x	9.52x	1.37%	6.95B
UNIFIRST CORPORATION	45.25x	2.05x	15.95x	0.45%	5.38B
GENPACT LIMITED	9.07x	1.04x	5.49x	2.33%	5.45B
Average	26.53x	2.61x	12.64x	1.95%	17.34B
Weighted average by Cap.	35.61x	5.10x	19.95x	1.39%