Valuation Tokyo Rope Mfg. Co., Ltd.

Stocks

Delayed Japan Exchange 07:30:00 18/09/2026 BST			5-day change	1st Jan Change
1,919.00 ^JPY	-0.62%		+5.21%	+18.02%

08-10	Tokyo Rope Mfg. Co., Ltd. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-14	Tokyo Rope Mfg. Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	14,591	18,615	22,874	19,038	28,960	29,591	-	-
Change	-	27.58%	22.88%	-16.77%	52.11%	2.18%	-	-
Enterprise Value (EV)	36,216	39,280	41,375	37,462	45,320	29,591	29,591	29,591
Change	-	8.46%	5.34%	-9.46%	20.97%	-34.71%	0%	0%
P/E	11.2x	4.97x	11.3x	5.93x	8.39x	8.22x	7.89x	7.49x
PBR	0.57x	0.6x	0.66x	0.52x	0.7x	-	-	-
PEG	-	0x	-0.2x	0.1x	0.96x	1.88x	1.9x	1.4x
Capitalization / Revenue	0.23x	0.28x	0.36x	0.3x	0.45x	0.45x	0.41x	0.4x
EV / Revenue	0x	0x	0x	0x	0x	0.45x	0.41x	0.4x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.16x	5.92x	5.58x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	35	40	64	70	70	72	74
Rate of return	2.21%	3%	2.76%	5.24%	3.73%	3.65%	3.75%	3.86%
EPS ²	81.08	234.9	128.1	205.8	223.7	233.5	243.2	256.2
Distribution rate	24.7%	14.9%	31.2%	31.1%	31.3%	30%	29.6%	28.9%
Net sales ¹	63,780	67,135	64,231	62,867	64,094	66,000	72,300	74,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,621	3,305	3,901	3,585	4,849	4,800	5,000	5,300
Net income ¹	1,306	3,783	2,040	3,247	3,481	3,600	3,750	3,950
Net Debt	21,625	20,665	18,501	18,424	16,360	-	-	-
Reference price ²	905.00	1,168.00	1,447.00	1,221.00	1,878.00	1,919.00	1,919.00	1,919.00
Nbr of stocks (in thousands)	16,123	15,937	15,808	15,592	15,420	15,420	-	-
Announcement Date	12/05/22	12/05/23	13/05/24	13/05/25	14/05/26	-	-	-