Tomy Co Ltd
TSE:7867

Watchlist Manager
Tomy Co Ltd Logo
Tomy Co Ltd
TSE:7867
Watchlist
Price: 2 615 JPY 0.97%
Market Cap: ¥244.8B

EV/FCFF

10.9
Current
5%
Cheaper
vs 3-y average of 11.4

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
10.9
=
Enterprise Value
¥199.9B
/
Free Cash Flow to Firm
¥17.4B

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
10.9
=
Enterprise Value
¥199.9B
/
Free Cash Flow to Firm
¥17.4B

Valuation Scenarios

Tomy Co Ltd is trading below its 3-year average

If EV/FCFF returns to its 3-Year Average (11.4), the stock would be worth ¥2 748.59 (5% upside from current price).

Statistics
Positive Scenarios
3/4
Maximum Downside
-21%
Maximum Upside
+92%
Average Upside
40%
Scenario EV/FCFF Value Implied Price Upside/Downside
Current Multiple 10.9 ¥2 615
0%
3-Year Average 11.4 ¥2 748.59
+5%
5-Year Average 8.6 ¥2 069.85
-21%
Industry Average 20.2 ¥4 859.04
+86%
Country Average 20.9 ¥5 010.72
+92%

Forward EV/FCFF
Today’s price vs future free cash flow to firm

Not enough data available to calculate forward EV/FCFF

Peer Comparison

All Multiples
EV/FCFF
P/E
All Countries
Close
Market Cap EV/FCFF P/E
JP
Tomy Co Ltd
TSE:7867
232.4B JPY 10.9 20.3
JP
Bandai Namco Holdings Inc
TSE:7832
2.4T JPY 19.6 20.8
US
Hasbro Inc
NASDAQ:HAS
13.4B USD 22.1 -41.6
JP
Shimano Inc
TSE:7309
1.4T JPY 53.9 38.4
UK
Games Workshop Group PLC
LSE:GAW
6.4B GBP 26.2 30.5
CA
BRP Inc
TSX:DOO
8.6B CAD 12.2 18.8
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
41.4B CNY 18 24.6
US
Acushnet Holdings Corp
NYSE:GOLF
5.7B USD 54.8 30.1
US
Brunswick Corp
NYSE:BC
5.2B USD 17 -37.8
IT
Technogym SpA
MIL:TGYM
4B EUR 33.7 35.4
US
Mattel Inc
NASDAQ:MAT
4.5B USD 13.5 11.2
P/E Multiple
Earnings Growth PEG
JP
Tomy Co Ltd
TSE:7867
Average P/E: 25.6
20.3
5%
4.1
JP
Bandai Namco Holdings Inc
TSE:7832
20.8
7%
3
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -41.6 N/A N/A
JP
Shimano Inc
TSE:7309
38.4
32%
1.2
UK
Games Workshop Group PLC
LSE:GAW
30.5
5%
6.1
CA
BRP Inc
TSX:DOO
18.8
34%
0.6
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.6
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
30.1
12%
2.5
US
Brunswick Corp
NYSE:BC
Negative Multiple: -37.8 N/A N/A
IT
Technogym SpA
MIL:TGYM
35.4
13%
2.7
US
Mattel Inc
NASDAQ:MAT
11.2
11%
1

Market Distribution

Lower than 79% of companies in Japan
Percentile
21st
Based on 3 767 companies
21st percentile
10.9
Low
0 — 13.6
Typical Range
13.6 — 32.2
High
32.2 —
Distribution Statistics
Japan
Min 0
30th Percentile 13.6
Median 20.9
70th Percentile 32.2
Max 571 930 627.1

Tomy Co Ltd
Glance View

Market Cap
244.8B 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 27%
Intrinsic Value
Price ¥2 615
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