Valuation Nippon Yusen Kabushiki Kaisha

Stocks

9101

JP3753000003

Marine Freight & Logistics

Delayed Japan Exchange Other stock markets 10:26:33 2026-06-08 pm EDT			5-day change	1st Jan Change
5,765.00 ^JPY	+2.11%		+8.40%	+13.55%

Jun. 05	SBM Offshore Divests Stake in FSO Chalchi
Jun. 05	Woodside Energy's Operator for FSO Chalchi to Divest 45% Stake in Mexico-Based Operation	MT

Company Valuation: Nippon Yusen Kabushiki Kaisha

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	637,454	1,817,752	1,569,753	1,870,081	2,132,706	2,278,482	-	-
Change	-	185.16%	-13.64%	19.13%	14.04%	6.84%	-	-
Enterprise Value (EV) ¹	1,481,083	2,393,032	2,059,026	2,627,722	2,715,155	3,098,248	3,301,780	3,348,129
Change	-	61.57%	-13.96%	27.62%	3.33%	14.11%	6.57%	1.4%
P/E ratio	4.58x	1.8x	1.55x	8.7x	4.6x	11.4x	11.2x	11.5x
PBR	1.02x	1.06x	1.9x	0.71x	0.73x	0.76x	0.75x	0.73x
PEG	-	0x	12.56x	-0.1x	0x	-0.2x	-7.09x	-5.57x
Capitalization / Revenue	0.4x	0.8x	0.6x	0.78x	0.82x	0.97x	0.91x	0.89x
EV / Revenue	0.92x	1.05x	0.79x	1.1x	1.05x	1.29x	1.32x	1.31x
EV / EBITDA	8.69x	6.46x	4.93x	8.31x	7.43x	10.2x	9.84x	9.27x
EV / EBIT	20.7x	8.9x	6.95x	15x	12.9x	23.7x	24.1x	22.1x
EV / FCF	25.7x	6.66x	3.6x	40.1x	6.02x	-31.3x	-127x	35.7x
FCF Yield	3.89%	15%	27.8%	2.5%	16.6%	4.35%	-0.79%	2.8%
Dividend per Share ²	66.67	483.3	406.7	140	325	230	204.2	212.3
Rate of return	5.3%	13.5%	13.2%	3.44%	6.6%	3.99%	3.62%	3.76%
EPS ²	274.8	1,991	1,994	468.1	1,070	504.8	502.8	492.4
Distribution rate	24.3%	24.3%	20.4%	29.9%	30.4%	45.6%	40.6%	43.1%
Net sales ¹	1,608,414	2,280,775	2,616,066	2,387,240	2,588,700	2,423,689	2,508,212	2,557,988
EBITDA ¹	170,340	370,535	418,008	316,284	365,452	313,783	335,559	361,263
EBIT ¹	71,537	268,939	296,350	174,679	210,820	138,601	136,756	151,547
Net income ¹	139,228	1,009,105	1,012,523	228,603	477,707	211,750	203,075	196,431
Net Debt ¹	843,629	575,280	489,273	757,641	582,449	819,766	1,023,298	1,069,648
Reference price ²	1,258.33	3,586.67	3,089.00	4,073.00	4,921.00	5,646.00	5,646.00	5,646.00
Nbr of stocks (in thousands)	506,586	506,808	508,175	459,141	433,389	403,557	-	-
Announcement Date	5/10/21	5/9/22	5/9/23	5/8/24	5/8/25	5/11/26	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIPPON YUSEN KABUSHIKI KAISHA	10.98x	1.29x	10.1x	4.04%	14.12B
AP MOLLER MAERSK	342.05x	0.78x	6.19x	0.81%	39.09B
COSCO SHIPPING HOLDINGS CO., LTD.	9.51x	0.68x	2.73x	4.79%	32.64B
HAPAG-LLOYD AG	-75.88x	1.28x	9.92x	1.79%	23.71B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	10.72x	3.88x	7.56x	4.83%	17.64B
MITSUI O.S.K. LINES, LTD.	9.74x	2.18x	14.81x	3.45%	12.44B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.08x	3.27x	9.31x	7.16%	12.11B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	11.3x	0.65x	3.63x	4.4%	12.07B
HMM CO.,LTD	14.25x	0.7x	3.5x	3.15%	11.79B
ADNOC LOGISTICS & SERVICES PLC	11.82x	2.98x	9x	3.07%	11.49B
Average	35.56x	1.77x	7.67x	3.75%	18.71B
Weighted average by Cap.	69.06x	1.53x	7.09x	3.36%