Valuation Toyota Tsusho Corporation

Stocks

8015

JP3635000007

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 07:30:00 21/07/2026 BST			5-day change	1st Jan Change
6,504.00 ^JPY	+7.04%		+7.43%	+23.32%

07-17	Toyota Tsusho Bypasses U.S. Tariffs with Direct Shipments to Mexico, Canada	MT
07-08	Toyota Tsusho's Vietnam Aircraft Maintenance Joint Venture Cleared by European Commission	MT

Company Valuation: Toyota Tsusho Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,780,345	1,977,479	3,612,015	2,631,773	6,281,873	6,098,677	-	-
Change	-	11.07%	82.66%	-27.14%	138.69%	-2.92%	-	-
Enterprise Value (EV) ¹	2,915,384	3,325,207	4,721,378	3,533,703	7,046,845	7,340,363	7,289,138	7,141,185
Change	-	14.06%	41.99%	-25.16%	99.42%	4.17%	-0.7%	-2.03%
P/E	8.01x	6.96x	10.9x	7.26x	17x	14.7x	13.3x	12.3x
PBR	1.03x	1.03x	1.46x	1x	1.99x	2.19x	1.97x	1.77x
PEG	-	0.2x	0.7x	0.77x	7.73x	0.6x	1.2x	1.49x
Capitalization / Revenue	0.22x	0.2x	0.35x	0.26x	0.54x	0.5x	0.48x	0.45x
EV / Revenue	0.36x	0.34x	0.46x	0.34x	0.61x	0.6x	0.58x	0.53x
EV / EBITDA	7.2x	6.42x	8.12x	5.44x	9.76x	9.29x	8.64x	8.13x
EV / EBIT	9.91x	8.55x	10.7x	7.11x	12.9x	12.1x	11.1x	9.96x
EV / FCF	-27.2x	10.9x	16.4x	13x	16.3x	17.1x	21.6x	18.5x
FCF Yield	-3.68%	9.15%	6.12%	7.68%	6.15%	5.85%	4.63%	5.42%
Dividend per Share ²	53.33	67.33	93.33	105	120	129.8	143.6	154.8
Rate of return	3.16%	3.59%	2.73%	4.21%	2.02%	1.99%	2.21%	2.38%
EPS ²	210.5	269.2	314	343.4	351	441.9	490	530.6
Distribution rate	25.3%	25%	29.7%	30.6%	34.2%	29.4%	29.3%	29.2%
Net sales ¹	8,028,000	9,848,560	10,188,980	10,309,550	11,561,935	12,162,731	12,656,294	13,446,360
EBITDA ¹	405,026	517,737	581,761	649,760	722,344	790,409	843,676	878,503
EBIT ¹	294,141	388,753	441,589	497,174	545,235	608,358	659,254	716,720
Net income ¹	222,235	284,155	331,444	362,506	370,516	424,184	457,695	493,143
Net Debt ¹	1,135,039	1,347,728	1,109,363	901,930	764,972	1,241,686	1,190,461	1,042,508
Reference price ²	1,686.67	1,873.33	3,421.67	2,493.00	5,950.00	6,504.00	6,504.00	6,504.00
Nbr of stocks (in thousands)	1,055,541	1,055,594	1,055,630	1,055,665	1,055,777	937,681	-	-
Announcement Date	28/04/22	27/04/23	26/04/24	28/04/25	30/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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.($)
TOYOTA TSUSHO CORPORATION	13.75x	0.57x	8.78x	2.14%	35.05B
MITSUBISHI CORPORATION	17.13x	1.07x	15.31x	2.77%	100B
ITOCHU CORPORATION	13.61x	1.09x	13.83x	2.34%	81.81B
MITSUI & CO., LTD.	13.58x	1.21x	18.9x	2.94%	81.28B
MARUBENI CORPORATION	13.42x	1.18x	18.15x	2.4%	50.03B
ADANI ENTERPRISES LIMITED	64.32x	3.89x	24.02x	0.04%	44.7B
SUMITOMO CORPORATION	11.19x	1.36x	14.08x	2.62%	44.26B
SAMSUNG C&T CORPORATION	19.86x	1.07x	9.93x	0.98%	34.31B
BUNZL PLC	19.01x	0.9x	9.3x	2.84%	11.76B
ADDTECH AB	36.75x	3.69x	19.98x	1.16%	9.46B
Average	22.26x	1.60x	15.23x	2.02%	49.28B
Weighted average by Cap.	19.70x	1.40x	15.73x	2.23%