Valuation Moriya Transportation Engineering and Manufacturing Co.,Ltd.

Stocks

Delayed Japan Exchange 20:19:49 2026-09-08 EDT			5-day change	1st Jan Change
2,264.00 ^JPY	+1.98%		+1.70%	-7.14%

06-10	Tokai Tokyo Upgrades Moriya Transportation Engineering and Manufacturing to Outperform from Neutral; Price Target is 2,900 Yen	MT
25-09-22	Moriya Transportation Engineering and Manufacturing Co.,Ltd.(TSE:6226) added to S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	17,160	16,900	22,289	47,169	67,460	78,524	-	-
Change	-	-1.52%	31.89%	111.62%	43.02%	16.4%	-	-
Enterprise Value (EV)	13,401	14,333	17,792	41,385	63,114	78,524	78,524	78,524
Change	-	6.95%	24.13%	132.61%	52.5%	24.42%	0%	0%
P/E	13.2x	26.3x	12.9x	16.5x	16.2x	17.1x	15x	13.2x
PBR	2.37x	2.25x	2.44x	4.09x	4.52x	4.28x	3.59x	3.03x
PEG	-	-0.5x	0x	0.3x	0.4x	1.6x	1.1x	0.9x
Capitalization / Revenue	1.24x	1.1x	1.27x	2.43x	2.86x	3.04x	2.74x	2.42x
EV / Revenue	0x	0x	0x	0x	0x	3.04x	2.74x	2.42x
EV / EBITDA	-	-	0x	0x	0x	11.6x	10.5x	9.47x
EV / EBIT	0x	0x	0x	0x	0x	11.6x	10.2x	8.97x
EV / FCF	0x	-0x	0x	0x	-0x	17.8x	26.5x	20.8x
FCF Yield	5.89%	-4.08%	9.76%	3.68%	-0.86%	5.63%	3.78%	4.81%
Dividend per Share ²	7.5	7.5	10	19	29.5	39	44.5	50
Rate of return	1.52%	1.54%	1.57%	1.42%	1.55%	1.76%	2%	2.25%
EPS ²	37.44	18.51	49.2	81.06	117.5	129.8	147.7	168.2
Distribution rate	20%	40.5%	20.3%	23.4%	25.1%	30%	30.1%	29.7%
Net sales ¹	13,885	15,416	17,527	19,435	23,589	25,805	28,655	32,485
EBITDA ¹	-	-	2,750	4,267	6,248	6,790	7,482	8,295
EBIT ¹	1,818	777	2,593	4,092	6,071	6,755	7,700	8,755
Net income ¹	1,145	641	1,718	2,840	4,138	4,580	5,211	5,936
Net Debt	-3,759	-2,567	-4,497	-5,784	-4,346	-	-	-
Reference price ²	495.00	487.50	636.50	1,337.50	1,908.00	2,220.00	2,220.00	2,220.00
Nbr of stocks (in thousands)	34,666	34,666	35,018	35,266	35,356	35,371	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/12/25	5/11/26	-	-	-

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.($)
MORIYA TRANSPORTATION ENGINEERING AND MANUFACTURING CO.,LTD.	17.07x	-	-	1.76%	508M
SCHINDLER HOLDING AG	24.87x	2.06x	12.73x	2.76%	33.14B
KONE OYJ	24.84x	2.16x	14.16x	3.67%	30.69B
OTIS WORLDWIDE CORPORATION	17.8x	2.24x	13.38x	2.43%	27.11B
DAIFUKU CO., LTD.	23.78x	2.61x	14.71x	1.45%	14.02B
SHANGHAI MECHANICAL & ELECTRICAL INDUSTRY CO.,LTD.	23.72x	-	-	-	2.49B
KARDEX HOLDING AG	29.98x	2.02x	19.03x	2.2%	2.39B
HYUNDAI ELEVATOR CO., LTD	14.72x	-	-	5.3%	2.02B
INTERROLL HOLDING AG	23.17x	2.03x	11.31x	1.97%	1.66B
SAVARIA CORPORATION	20.65x	2.19x	10.5x	2.01%	1.48B
Average	22.06x	2.19x	13.69x	2.62%	11.55B
Weighted average by Cap.	22.86x	2.20x	13.62x	2.77%