Valuation Shibusawa Logistics Corporation

Stocks

Delayed Japan Exchange 21:48:43 2026-09-24 EDT			5-day change	1st Jan Change
2,215.00 ^JPY	+3.31%		+5.32%	+73.96%

09-04	Tranche Update on Shibusawa Logistics Corporation's Equity Buyback Plan announced on August 7, 2026.	CI
08-31	Shibusawa Logistics Corporation's Equity Buyback announced on August 7, 2026, has closed with 742,700 shares, representing 1.31% for ¥1,499.98 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	34,408	35,153	33,668	46,901	46,636	73,290
Change	-	2.16%	-4.22%	39.3%	-0.57%	57.15%
Enterprise Value (EV) ¹	52,748	50,234	46,272	61,833	65,135	89,746
Change	-	-4.77%	-7.89%	33.63%	5.34%	37.78%
P/E	12.5x	6.69x	8.97x	12.6x	9.61x	11.8x
PBR	0.72x	0.66x	0.59x	0.76x	0.72x	1.1x
PEG	-	0.1x	-0.3x	-17.5x	0.3x	0.4x
Capitalization / Revenue	0.53x	0.49x	0.43x	0.64x	0.59x	0.92x
EV / Revenue	0.81x	0.7x	0.59x	0.84x	0.83x	1.13x
EV / EBITDA	7.77x	6.56x	5.92x	8.76x	8.67x	12.6x
EV / EBIT	14.5x	11.1x	9.45x	14.5x	14x	21.9x
EV / FCF	39x	14.2x	10.1x	99.1x	-29x	22.4x
FCF Yield	2.56%	7.04%	9.94%	1.01%	-3.45%	4.47%
Dividend per Share ²	13	17.5	21.25	25	35	56
Rate of return	2.3%	3.03%	3.83%	3.23%	4.32%	4.25%
EPS ²	45.22	86.44	61.95	61.51	84.3	111.6
Distribution rate	28.7%	20.2%	34.3%	40.6%	41.5%	50.2%
Net sales ¹	65,328	71,746	78,504	73,417	78,620	79,740
EBITDA ¹	6,790	7,657	7,811	7,058	7,517	7,122
EBIT ¹	3,627	4,516	4,895	4,272	4,669	4,098
Net income ¹	2,750	5,257	3,759	3,728	4,908	6,333
Net Debt ¹	18,340	15,081	12,604	14,932	18,499	16,456
Reference price ²	565.75	578.00	555.50	773.75	810.00	1,319.00
Nbr of stocks (in thousands)	60,819	60,819	60,609	60,616	57,575	55,565
Announcement Date	6/25/21	6/29/22	6/29/23	6/27/24	6/25/25	6/24/26

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.($)
SHIBUSAWA LOGISTICS CORPORATION	-	-	-	-	737M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.6x	8.15x	15.95x	0.8%	77.65B
CANADIAN NATIONAL RAILWAY COMPANY	20.7x	6.72x	13.8x	2.18%	72.27B
XPO, INC.	37.19x	2.64x	15.69x	-.--%	21.07B
C.H. ROBINSON WORLDWIDE, INC.	24.76x	1.02x	17.41x	1.68%	17.49B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	37.57x	1.58x	9.89x	1.19%	10.93B
U-HAUL HOLDING COMPANY	56.5x	-	-	-	10.67B
RYDER SYSTEM, INC.	16.91x	1.25x	5.73x	1.5%	9.13B
SCHNEIDER NATIONAL, INC.	31.04x	0.94x	8.08x	1.23%	5.65B
RUMO S.A.	18.03x	3.55x	6.41x	1.33%	5.73B
Average	29.81x	3.23x	11.62x	1.24%	23.13B
Weighted average by Cap.	26.66x	5.67x	14.16x	1.32%