Stock 7971 TOLI CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials TOLI Corporation

Equities

7971

JP3620600001

Construction Supplies & Fixtures

Market Closed - Japan Exchange
Other stock markets
 07:00:00 21/06/2024 BST 		5-day change 1st Jan Change
387 JPY -0.26% Intraday chart for TOLI Corporation -3.01% +21.32%
2023 Tranche Update on TOLI Corporation's Equity Buyback Plan announced on November 2, 2023. CI
2023 TOLI Corporation's Equity Buyback announced on November 2, 2023, has closed with 1,000,000 shares, representing 1.66% for ¥339.88 million. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 16,409 15,909 15,297 13,452 16,431 24,680
Enterprise Value (EV) 1 15,209 12,303 11,561 9,811 13,386 21,745
P/E ratio 12.2 x 7.77 x 11 x 18.8 x 6.41 x 6.76 x
Yield 3.76% 3.85% 3.2% 3.62% 3.66% -
Capitalization / Revenue 0.18 x 0.17 x 0.18 x 0.15 x 0.17 x 0.24 x
EV / Revenue 0.17 x 0.13 x 0.13 x 0.11 x 0.14 x 0.21 x
EV / EBITDA 3.7 x 2.53 x 2.84 x 2.78 x 2.12 x 2.71 x
EV / FCF 19.9 x 5.96 x 5.95 x 12 x -19.4 x 19.3 x
FCF Yield 5.02% 16.8% 16.8% 8.33% -5.16% 5.18%
Price to Book 0.46 x 0.44 x 0.4 x 0.35 x 0.4 x 0.54 x
Nbr of stocks (in thousands) 61,689 61,188 61,187 60,869 60,186 59,185
Reference price 2 266.0 260.0 250.0 221.0 273.0 417.0
Announcement Date 19/06/19 24/06/20 23/06/21 23/06/22 22/06/23 19/06/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 90,355 94,701 85,931 88,513 95,230 102,470
EBITDA 1 4,115 4,860 4,076 3,531 6,318 8,029
EBIT 1 1,992 2,383 1,595 879 3,532 4,979
Operating Margin 2.2% 2.52% 1.86% 0.99% 3.71% 4.86%
Earnings before Tax (EBT) 1 2,036 3,056 2,071 1,128 3,798 5,288
Net income 1 1,345 2,059 1,386 720 2,562 3,689
Net margin 1.49% 2.17% 1.61% 0.81% 2.69% 3.6%
EPS 2 21.80 33.48 22.65 11.78 42.56 61.69
Free Cash Flow 1 763.1 2,063 1,942 816.9 -690.9 1,126
FCF margin 0.84% 2.18% 2.26% 0.92% -0.73% 1.1%
FCF Conversion (EBITDA) 18.54% 42.45% 47.65% 23.13% - 14.02%
FCF Conversion (Net income) 56.74% 100.2% 140.12% 113.45% - 30.52%
Dividend per Share 2 10.00 10.00 8.000 8.000 10.00 -
Announcement Date 19/06/19 24/06/20 23/06/21 23/06/22 22/06/23 19/06/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 38,379 40,225 22,779 20,651 42,754 24,675 22,294 46,448 26,761
EBITDA - - - - - - - - -
EBIT 1 -474 -263 446 -120 -68 1,492 534 1,304 1,558
Operating Margin -1.24% -0.65% 1.96% -0.58% -0.16% 6.05% 2.4% 2.81% 5.82%
Earnings before Tax (EBT) 1 -118 83 16 -41 23 1,495 650 1,417 1,646
Net income 1 -100 -3 -8 -67 -67 964 391 869 1,078
Net margin -0.26% -0.01% -0.04% -0.32% -0.16% 3.91% 1.75% 1.87% 4.03%
EPS 2 -1.630 -0.0500 -0.1300 -1.130 -1.130 16.04 6.500 14.44 18.02
Dividend per Share - - - - - - - 3.000 -
Announcement Date 02/11/20 01/11/21 02/02/22 29/07/22 02/11/22 03/02/23 31/07/23 02/11/23 02/02/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 - - - - - -
Net Cash position 1 1,200 3,606 3,736 3,641 3,045 2,935
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 763 2,063 1,942 817 -691 1,126
ROE (net income / shareholders' equity) 3.8% 5.78% 3.79% 1.91% 6.5% 8.63%
ROA (Net income/ Total Assets) 1.6% 1.91% 1.28% 0.7% 2.68% 3.54%
Assets 1 83,926 107,852 107,885 102,754 95,618 104,109
Book Value Per Share 2 581.0 590.0 618.0 630.0 675.0 768.0
Cash Flow per Share 2 127.0 167.0 169.0 171.0 162.0 163.0
Capex 1 2,405 2,216 2,267 3,667 3,208 3,674
Capex / Sales 2.66% 2.34% 2.64% 4.14% 3.37% 3.59%
Announcement Date 19/06/19 24/06/20 23/06/21 23/06/22 22/06/23 19/06/24
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Construction Supplies & Fixtures Wholesale

1st Jan change Capi.
TOLI CORPORATION Stock TOLI Corporation
+21.32% 144M
FERGUSON PLC Stock Ferguson plc
+1.45% 39.51B
REECE LIMITED Stock Reece Limited
+14.47% 10.98B
BEACON ROOFING SUPPLY, INC. Stock Beacon Roofing Supply, Inc.
+7.99% 5.98B
BOISE CASCADE COMPANY Stock Boise Cascade Company
-5.37% 4.83B
CHIN HIN GROUP Stock Chin Hin Group
+84.70% 2.45B
BLUELINX HOLDINGS INC. Stock BlueLinx Holdings Inc.
-15.11% 833M
YUASA TRADING CO., LTD. Stock Yuasa Trading Co., Ltd.
+19.20% 744M
ADENTRA INC. Stock ADENTRA Inc.
+13.64% 663M
DOMAN BUILDING MATERIALS GROUP LTD. Stock Doman Building Materials Group Ltd.
-16.53% 440M
Construction Supplies & Fixtures Wholesale
  1. Stock Market
  2. Equities
  3. 7971 Stock
  4. Financials TOLI Corporation