Valuation Iino Kaiun Kaisha, Ltd.

Stocks

Delayed Japan Exchange 02:30:00 2026-09-08 EDT			5-day change	1st Jan Change
1,703.00 ^JPY	-2.80%		-4.33%	+20.10%

08-04	Iino Kaiun Kaisha, Ltd. Revises Consolidated Dividend Guidance for the Second Quarter Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
08-04	Iino Kaiun Kaisha, Ltd. Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	87,395	106,228	129,715	105,486	185,261	185,366	-	-
Change	-	21.55%	22.11%	-18.68%	75.63%	0.06%	-	-
Enterprise Value (EV)	201,633	211,096	235,538	216,511	314,281	185,366	185,366	185,366
Change	-	4.69%	11.58%	-8.08%	45.16%	-41.02%	0%	0%
P/E	6.98x	4.68x	6.57x	5.74x	12x	15.3x	12.7x	11.5x
PBR	0.96x	0.96x	0.98x	0.72x	1.17x	-	-	-
PEG	-	0.1x	-0.5x	-0.82x	-0.7x	-0.7x	0.6x	1.1x
Capitalization / Revenue	0.84x	0.75x	0.94x	0.74x	1.46x	1.43x	1.38x	1.3x
EV / Revenue	0x	0x	0x	0x	0x	1.43x	1.38x	1.3x
EV / EBITDA	-	-	-	-	0x	8.23x	5.63x	5.19x
EV / EBIT	0x	0x	0x	0x	0x	20.4x	13.2x	12x
EV / FCF	0x	0x	0x	-0x	-0x	-14.3x	-15.8x	-21.7x
FCF Yield	3.84%	12.5%	6.32%	-3.56%	-18.5%	-7.01%	-6.31%	-4.62%
Dividend per Share ²	36	65	56	58	59	46	55	61
Rate of return	4.36%	6.47%	4.57%	5.82%	3.37%	2.63%	3.14%	3.48%
EPS ²	118.4	214.4	186.6	173.6	145.5	114.7	138.4	152.6
Distribution rate	30.4%	30.3%	30%	33.4%	40.6%	40.1%	39.7%	40%
Net sales ¹	104,100	141,324	137,950	141,866	127,295	129,400	134,760	143,050
EBITDA ¹	-	-	-	-	26,981	22,510	32,900	35,690
EBIT ¹	7,524	19,835	19,063	17,100	13,439	9,100	14,080	15,460
Net income ¹	12,526	22,681	19,745	18,367	15,391	12,130	14,640	16,140
Net Debt	114,238	104,868	105,823	111,025	129,020	-	-	-
Reference price ²	826.00	1,004.00	1,226.00	997.00	1,751.00	1,752.00	1,752.00	1,752.00
Nbr of stocks (in thousands)	105,805	105,804	105,804	105,803	105,803	105,803	-	-
Announcement Date	5/10/22	5/9/23	5/7/24	5/8/25	5/8/26	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
IINO KAIUN KAISHA, LTD.	15.28x	-	-	2.63%	1.2B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.47x	1.16x	3.54x	7.3%	15.99B
WALLENIUS WILHELMSEN ASA	11.1x	1.79x	5.99x	7.39%	7.57B
GOLAR LNG LIMITED	46.56x	17.96x	24.83x	1.92%	5.32B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	10.23x	-	-	-	4.64B
STAR BULK CARRIERS CORP.	7.52x	3.59x	5.75x	11.71%	3.62B
HÖEGH AUTOLINERS ASA	9.56x	2.75x	7.88x	9.12%	3.51B
ZIM INTEGRATED SHIPPING SERVICES LTD.	5.49x	0.81x	2.41x	6.98%	3.44B
DANAOS CORPORATION	5.14x	2.59x	3.48x	-	2.83B
Average	13.04x	4.38x	7.70x	6.72%	5.35B
Weighted average by Cap.	12.37x	3.79x	7.11x	7%