Valuation Topre Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 09/07/2026 BST			5-day change	1st Jan Change
2,595.00 ^JPY	-0.76%		-1.85%	+9.63%

05-15	Topre Corporation's Equity Buyback announced on May 14, 2026, has closed with 1,050,000 shares, representing 2.12% for ¥2,682.75 million.	CI
05-15	Tranche Update on Topre Corporation's Equity Buyback Plan announced on May 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	61,651	64,410	133,861	95,237	116,924	129,229	-	-
Change	-	4.48%	107.83%	-28.85%	22.77%	10.52%	-	-
Enterprise Value (EV)	75,282	70,788	127,194	74,569	93,523	129,229	129,229	129,229
Change	-	-5.97%	79.68%	-41.37%	25.42%	38.18%	0%	0%
P/E	5.61x	6.43x	7.99x	6.77x	6.32x	7.26x	6.34x	5.75x
PBR	0.35x	0.34x	0.63x	0.43x	0.48x	0.48x	0.46x	0.43x
PEG	-	-0.71x	0.1x	-0.5x	0.2x	-1.93x	0.4x	0.6x
Capitalization / Revenue	0.26x	0.22x	0.38x	0.25x	0.31x	0.32x	0.31x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.32x	0.31x	0.3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.91x	4.46x	4.04x
EV / FCF	0x	0x	0x	0x	0x	6.17x	5.86x	5.41x
FCF Yield	32.6%	10.8%	9.13%	19%	5.09%	16.2%	17.1%	18.5%
Dividend per Share ²	25	30	55	85	100	110	125	140
Rate of return	2.13%	2.44%	2.11%	4.52%	4.23%	4.21%	4.78%	5.35%
EPS ²	209.6	190.7	326.7	278	374.5	360.4	412.4	454.9
Distribution rate	11.9%	15.7%	16.8%	30.6%	26.7%	30.5%	30.3%	30.8%
Net sales ¹	233,601	290,416	354,922	373,568	378,815	404,200	416,900	431,000
EBITDA	30,578	-	-	-	-	-	-	-
EBIT ¹	6,853	7,330	22,406	28,648	28,042	26,300	29,000	32,000
Net income ¹	10,998	10,009	17,099	14,143	18,561	17,600	19,400	21,400
Net Debt	13,631	6,378	-6,667	-20,668	-23,401	-	-	-
Reference price ²	1,175.00	1,227.00	2,612.00	1,881.00	2,366.00	2,615.00	2,615.00	2,615.00
Nbr of stocks (in thousands)	52,469	52,494	51,248	50,631	49,419	49,418	-	-
Announcement Date	13/05/22	12/05/23	14/05/24	14/05/25	14/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOPRE CORPORATION	7.26x	-	-	4.21%	794M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.37x	1.44x	11.16x	1.76%	45.29B
DENSO CORPORATION	12.09x	0.64x	5.38x	3.76%	32.19B
HYUNDAI MOBIS CO.,LTD	10.32x	0.63x	8.24x	1.42%	28.84B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.04x	2.4x	8.44x	4.48%	19.26B
MAGNA INTERNATIONAL INC.	10.33x	0.49x	4.78x	3.15%	17.11B
CONTINENTAL AG	11.79x	1.04x	5.99x	4.25%	16.08B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	36.6x	1.28x	14.05x	0.6%	15.48B
NINGBO TUOPU GROUP CO.,LTD.	29.59x	2.74x	16.29x	1.03%	13.98B
BORGWARNER INC.	12.8x	1.01x	6.66x	1.04%	13.17B
Average	16.52x	1.30x	9.00x	2.57%	20.22B
Weighted average by Cap.	16.95x	1.23x	8.89x	2.43%