Tomy Co Ltd
TSE:7867

Watchlist Manager
Tomy Co Ltd Logo
Tomy Co Ltd
TSE:7867
Watchlist
Price: 2 532 JPY -0.53% Market Closed
Market Cap: ¥237B

P/FCFE

21.8
Current
20%
Cheaper
vs 3-y average of 27.1

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
21.8
=
Market Cap
¥243.4B
/
Free Cash Flow to Equity
¥10.3B

Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.

P/FCFE
21.8
=
Market Cap
¥243.4B
/
Free Cash Flow to Equity
¥10.3B

Valuation Scenarios

Tomy Co Ltd is trading below its 3-year average

If P/FCFE returns to its 3-Year Average (27.1), the stock would be worth ¥3 151.61 (24% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+24%
Average Upside
12%
Scenario P/FCFE Value Implied Price Upside/Downside
Current Multiple 21.8 ¥2 532
0%
3-Year Average 27.1 ¥3 151.61
+24%
5-Year Average 23.5 ¥2 725
+8%
Industry Average 24.8 ¥2 881.63
+14%
Country Average 22.4 ¥2 597.69
+3%

Forward P/FCFE
Today’s price vs future free cash flow to equity

Not enough data available to calculate forward P/FCFE

Peer Comparison

All Multiples
P/FCFE
P/E
All Countries
Close
Market Cap P/FCFE P/E
JP
Tomy Co Ltd
TSE:7867
225B JPY 21.8 19.6
JP
Bandai Namco Holdings Inc
TSE:7832
2.3T JPY 23.6 20.2
US
Hasbro Inc
NASDAQ:HAS
13.4B USD 162 -41.5
JP
Shimano Inc
TSE:7309
1.4T JPY 86.3 38.7
UK
Games Workshop Group PLC
LSE:GAW
6.6B GBP 29.4 31.9
CA
BRP Inc
TSX:DOO
5.6B CAD 17.9 19.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41.9B CNY 23.6 24.9
US
Acushnet Holdings Corp
NYSE:GOLF
5.6B USD 22.2 29.6
US
Brunswick Corp
NYSE:BC
5.2B USD 123.8 -37.5
IT
Technogym SpA
MIL:TGYM
4B EUR 39.6 34.7
US
Mattel Inc
NASDAQ:MAT
4.5B USD 14.5 11.3
P/E Multiple
Earnings Growth PEG
JP
Tomy Co Ltd
TSE:7867
Average P/E: 25.6
19.6
5%
3.9
JP
Bandai Namco Holdings Inc
TSE:7832
20.2
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -41.5 N/A N/A
JP
Shimano Inc
TSE:7309
38.7
32%
1.2
UK
Games Workshop Group PLC
LSE:GAW
31.9
5%
6.4
CA
BRP Inc
TSX:DOO
19.1
34%
0.6
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.9
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
29.6
12%
2.5
US
Brunswick Corp
NYSE:BC
Negative Multiple: -37.5 N/A N/A
IT
Technogym SpA
MIL:TGYM
34.7
13%
2.7
US
Mattel Inc
NASDAQ:MAT
11.3
11%
1

Market Distribution

In line with most companies in Japan
Percentile
49th
Based on 3 849 companies
49th percentile
21.8
Low
0.1 — 14.9
Typical Range
14.9 — 35
High
35 —
Distribution Statistics
Japan
Min 0.1
30th Percentile 14.9
Median 22.4
70th Percentile 35
Max 736 044 589.7

Tomy Co Ltd
Glance View

Market Cap
237B JPY
Industry
Leisure Products

In the bustling world of toys, few names carry the weight of Tomy Co. Ltd., a Japanese toymaker steeped in history and innovation. Founded in 1924, Tomy has woven the magic of play into the fabric of childhood across the globe. The company emerged as a pioneer in creating toys that blend traditional craftsmanship with modern technology. From its iconic Tomica die-cast cars to the beloved Transformers and Pokémon figures, Tomy's portfolio spans a remarkable range of brands that captivate the imagination of children and collectors alike. By constantly evolving its product lines to include everything from simple board games to intricate electronic toys, Tomy maintains a dynamic presence in the highly competitive toy industry. Behind the colorful products lies a strategic business model that marries ingenuity with market acumen. Tomy generates revenue through a diversified approach, which includes retail sales, licensing agreements, and partnerships with entertainment giants like Disney and Sanrio. These collaborations allow Tomy to produce merchandise for blockbuster franchises, ensuring a steady stream of products that align with current trends and consumer preferences. Additionally, Tomy's global distribution network, which extends beyond Japan into regions such as North America, Europe, and Asia-Pacific, enables the company to tap into various markets, adapting its offerings to suit cultural nuances and local tastes. By marrying its rich heritage with forward-thinking innovation, Tomy Co. Ltd. sustains its status as a formidable player in the global toy industry.

Intrinsic Value
3 581.9 JPY
Undervaluation 29%
Intrinsic Value
Price ¥2 532
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett