Valuation Iino Kaiun Kaisha, Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-30 EDT			5-day change	1st Jan Change
1,699.00 ^JPY	+0.41%		-2.58%	+19.82%

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	179,018	-	-
Change	-	21.55%	22.11%	-18.68%	75.63%	-3.37%	-	-
Enterprise Value (EV)	201,633	211,096	235,538	216,511	314,281	179,018	179,018	179,018
Change	-	4.69%	11.58%	-8.08%	45.16%	-43.04%	0%	0%
P/E	6.98x	4.68x	6.57x	5.74x	12x	12.7x	12x	10.9x
PBR	0.96x	0.96x	0.98x	0.72x	1.17x	-	-	-
PEG	-	0.1x	-0.5x	-0.82x	-0.7x	-1.52x	2.05x	1.1x
Capitalization / Revenue	0.84x	0.75x	0.94x	0.74x	1.46x	1.32x	1.27x	1.19x
EV / Revenue	0x	0x	0x	0x	0x	1.32x	1.27x	1.19x
EV / EBITDA	-	-	-	-	0x	6.75x	5.22x	4.81x
EV / EBIT	0x	0x	0x	0x	0x	15x	12.1x	11x
EV / FCF	0x	0x	0x	-0x	-0x	-17.3x	-17.5x	-24x
FCF Yield	3.84%	12.5%	6.32%	-3.56%	-18.5%	-5.76%	-5.7%	-4.17%
Dividend per Share ²	36	65	56	58	59	53	55	61
Rate of return	4.36%	6.47%	4.57%	5.82%	3.37%	3.13%	3.25%	3.61%
EPS ²	118.4	214.4	186.6	173.6	145.5	133.3	141.2	155.6
Distribution rate	30.4%	30.3%	30%	33.4%	40.6%	39.8%	39%	39.2%
Net sales ¹	104,100	141,324	137,950	141,866	127,295	135,860	141,510	150,270
EBITDA ¹	-	-	-	-	26,981	26,520	34,320	37,240
EBIT ¹	7,524	19,835	19,063	17,100	13,439	11,920	14,760	16,210
Net income ¹	12,526	22,681	19,745	18,367	15,391	14,110	14,930	16,470
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	1,692.00	1,692.00	1,692.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IINO KAIUN KAISHA, LTD.	12.69x	-	-	3.13%	1.14B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.45x	1.19x	3.61x	7.15%	16.17B
WALLENIUS WILHELMSEN ASA	11.74x	1.86x	6.25x	6.99%	7.93B
COSCO SHIPPING SPECIALIZED CARRIERS CO.,LTD.	9.39x	-	-	-	4.26B
HÖEGH AUTOLINERS ASA	10.11x	2.86x	8.18x	8.65%	3.71B
ZIM INTEGRATED SHIPPING SERVICES LTD.	5.23x	0.82x	2.42x	6.94%	3.46B
STAR BULK CARRIERS CORP.	6.4x	3.22x	5.14x	13.34%	3.39B
DANAOS CORPORATION	5.11x	2.58x	3.46x	-	2.81B
NAVIOS MARITIME PARTNERS L.P.	4.64x	3.01x	4.53x	0.26%	2.63B
Average	7.97x	2.22x	4.80x	6.64%	5.06B
Weighted average by Cap.	7.82x	1.83x	4.63x	7.2%