|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,120.00 JPY | +1.01% |
|
+3.37% | -2.90% |
| May. 30 | Nippon Yusen Expects Limited Tariff Impact as US Bookings Rebound | MT |
| May. 19 | Nippon Yusen Kabushiki Kaisha Further Delays Nippon Cargo-ANA Holdings Share Exchange | MT |
Company Valuation: Nippon Yusen Kabushiki Kaisha
Data adjusted to current consolidation scope
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 217,117 | 637,454 | 1,817,752 | 1,569,753 | 1,870,081 | 2,191,392 | - | - |
| Change | - | 193.6% | 185.16% | -13.64% | 19.13% | 17.18% | - | - |
| Enterprise Value (EV) 1 | 1,066,165 | 1,481,083 | 2,393,032 | 2,059,026 | 2,627,722 | 2,715,155 | 2,972,911 | 3,040,832 |
| Change | - | 38.92% | 61.57% | -13.96% | 27.62% | 3.33% | 3.04% | 2.28% |
| P/E ratio | 6.97x | 4.58x | 1.8x | 1.55x | 8.7x | 4.6x | 8.72x | 9.68x |
| PBR | 0.47x | 1.02x | 1.06x | 1.9x | 0.71x | 0.73x | 0.72x | 0.69x |
| PEG | - | 0x | 0x | 12.56x | -0.1x | 0x | -0.2x | -0.98x |
| Capitalization / Revenue | 0.13x | 0.4x | 0.8x | 0.6x | 0.78x | 0.82x | 0.91x | 0.9x |
| EV / Revenue | 0.64x | 0.92x | 1.05x | 0.79x | 1.1x | 1.05x | 1.24x | 1.25x |
| EV / EBITDA | 7.47x | 8.69x | 6.46x | 4.93x | 8.31x | 7.43x | 8.97x | 8.52x |
| EV / EBIT | 27.6x | 20.7x | 8.9x | 6.95x | 15x | 12.9x | 16.5x | 17x |
| EV / FCF | - | 25.7x | 6.66x | 3.6x | 40.1x | 6.02x | 19.4x | 73.3x |
| FCF Yield | - | 3.89% | 15% | 27.8% | 2.5% | 16.6% | 5.15% | 1.36% |
| Dividend per Share 2 | 13.33 | 66.67 | 483.3 | 406.7 | 140 | 325 | 240 | 224.7 |
| Rate of return | 3.11% | 5.3% | 13.5% | 13.2% | 3.44% | 6.6% | 4.73% | 4.43% |
| EPS 2 | 61.46 | 274.8 | 1,991 | 1,994 | 468.1 | 1,070 | 581.1 | 523.8 |
| Distribution rate | 21.7% | 24.3% | 24.3% | 20.4% | 29.9% | 30.4% | 41.3% | 42.9% |
| Net sales 1 | 1,668,355 | 1,608,414 | 2,280,775 | 2,616,066 | 2,387,240 | 2,588,700 | 2,398,701 | 2,430,457 |
| EBITDA 1 | 142,753 | 170,340 | 370,535 | 418,008 | 316,284 | 365,452 | 331,443 | 356,903 |
| EBIT 1 | 38,696 | 71,537 | 268,939 | 296,350 | 174,679 | 210,820 | 180,540 | 178,826 |
| Net income 1 | 31,129 | 139,228 | 1,009,105 | 1,012,523 | 228,603 | 477,707 | 252,329 | 211,101 |
| Net Debt 1 | 849,048 | 843,629 | 575,280 | 489,273 | 757,641 | 582,449 | 781,519 | 849,440 |
| Reference price 2 | 428.67 | 1,258.33 | 3,586.67 | 3,089.00 | 4,073.00 | 5,069.00 | 5,069.00 | 5,069.00 |
| Nbr of stocks (in thousands) | 506,494 | 506,586 | 506,808 | 508,175 | 459,141 | 432,313 | - | - |
| Announcement Date | 5/25/20 | 5/10/21 | 5/9/22 | 5/9/23 | 5/8/24 | 5/8/25 | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 4.84x | 1.11x | 7.72x | 6.08% | 15.25B | ||
| 7.27x | 0.59x | 2.66x | 7.25% | 32.62B | ||
| 23.77x | 1.46x | 8.57x | 2.08% | 28.83B | ||
| 25.9x | 0.53x | 3.59x | 1.86% | 28.61B | ||
| 11.06x | 1.14x | 4.15x | 2.73% | 17.38B | ||
| 4.29x | 1.69x | 11.3x | 7.07% | 11.64B | ||
| 7.41x | 0.35x | 1.48x | 6.11% | 11.06B | ||
| 10.01x | - | - | 2.17% | 9.74B | ||
| 11.13x | 2.37x | 8.13x | 3.2% | 9.09B | ||
| 4.43x | 1.36x | 8.96x | 4.86% | 9.04B | ||
| Average | 11.01x | 1.18x | 6.28x | 4.34% | 17.33B | |
| Weighted average by Cap. | 13.28x | 1.04x | 5.68x | 4.23% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 9101 Stock
- Valuation Nippon Yusen Kabushiki Kaisha
Select your edition
All financial news and data tailored to specific country editions
