Valuation Inui Global Logistics Co., Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-20 EDT			5-day change	1st Jan Change
2,125.00 ^JPY	+2.07%		+3.16%	+54.88%

23-05-12	Inui Global Logistics Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023	CI
20-11-03	Inui Global Logistics Announces Voting Results	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	26,530	50,234	44,914	26,027	33,879	36,689
Change	-	89.35%	-10.59%	-42.05%	30.17%	8.3%
Enterprise Value (EV) ¹	48,181	56,932	50,699	40,448	45,025	49,009
Change	-	18.16%	-10.95%	-20.22%	11.31%	8.85%
P/E	-22.4x	4.24x	4.55x	21.8x	6.74x	44x
PBR	1.47x	1.68x	1.32x	0.82x	0.92x	0.98x
PEG	-	-0x	-0.3x	-0.2x	0x	-0.5x
Capitalization / Revenue	1.41x	1.34x	1.01x	0.88x	1.07x	1.09x
EV / Revenue	2.55x	1.51x	1.15x	1.37x	1.42x	1.46x
EV / EBITDA	24.3x	3.42x	3.12x	8.41x	6.5x	7.95x
EV / EBIT	-39.1x	4.26x	3.88x	24.1x	12.3x	22.7x
EV / FCF	-14.4x	4.83x	15.3x	-12.1x	-28.3x	-282x
FCF Yield	-6.95%	20.7%	6.52%	-8.27%	-3.54%	-0.35%
Dividend per Share ²	6	224	184	14.28	76	9.93
Rate of return	0.56%	11.2%	10.3%	1.38%	5.64%	0.68%
EPS ²	-47.51	473.9	393.7	47.6	199.9	33.1
Distribution rate	-12.6%	47.3%	46.7%	30%	38%	30%
Net sales ¹	18,879	37,597	44,267	29,494	31,770	33,636
EBITDA ¹	1,981	16,664	16,265	4,810	6,924	6,162
EBIT ¹	-1,233	13,367	13,068	1,679	3,658	2,159
Net income ¹	-1,186	11,848	9,857	1,194	5,021	833
Net Debt ¹	21,651	6,698	5,785	14,421	11,146	12,320
Reference price ²	1,062.00	2,008.00	1,793.00	1,037.00	1,348.00	1,457.00
Nbr of stocks (in thousands)	24,981	25,017	25,050	25,098	25,132	25,181
Announcement Date	6/28/21	6/22/22	6/22/23	6/24/24	6/19/25	6/18/26

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.($)
INUI GLOBAL LOGISTICS CO., LTD.	-	-	-	-	331M
AP MOLLER MAERSK	9.06x	0.71x	3.39x	3.85%	45.65B
COSCO SHIPPING HOLDINGS CO., LTD.	8.97x	0.65x	2.55x	4.72%	36.29B
HAPAG-LLOYD AG	38.69x	1.36x	8.19x	1.57%	27.89B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	12.69x	4.74x	8.79x	3.53%	22.31B
NIPPON YUSEN KABUSHIKI KAISHA	11.52x	1.45x	11.07x	3.92%	17.14B
HMM CO.,LTD	11.56x	0.86x	3.82x	3.19%	14.72B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.98x	3.91x	10.13x	6.85%	15.28B
MITSUI O.S.K. LINES, LTD.	10.35x	2.18x	14.91x	2.94%	15.1B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	10.4x	0.85x	4.11x	4.78%	14.06B
Average	13.91x	1.86x	7.44x	3.93%	20.88B
Weighted average by Cap.	14.17x	1.64x	6.50x	3.84%