Valuation Shibusawa Logistics Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-26 EDT			5-day change	1st Jan Change
1,586.00 ^JPY	+0.57%		+2.19%	+24.39%

05-22	Shibusawa Logistics Corporation authorizes a Buyback Plan.	CI
05-22	Shibusawa Logistics Corporation announces an Equity Buyback for 1,600,000 shares, representing 2.77% for ¥2,800 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	30,805	34,408	35,153	33,668	46,901	46,636
Change	-	11.7%	2.16%	-4.22%	39.3%	-0.57%
Enterprise Value (EV) ¹	51,744	52,748	50,234	46,272	61,833	65,135
Change	-	1.94%	-4.77%	-7.89%	33.63%	5.34%
P/E	10.9x	12.5x	6.69x	8.97x	12.6x	9.61x
PBR	0.71x	0.72x	0.66x	0.59x	0.76x	0.72x
PEG	-	-5.33x	0.1x	-0.3x	-17.5x	0.3x
Capitalization / Revenue	0.46x	0.53x	0.49x	0.43x	0.64x	0.59x
EV / Revenue	0.77x	0.81x	0.7x	0.59x	0.84x	0.83x
EV / EBITDA	7.54x	7.77x	6.56x	5.92x	8.76x	8.67x
EV / EBIT	13.2x	14.5x	11.1x	9.45x	14.5x	14x
EV / FCF	1,207x	39x	14.2x	10.1x	99.1x	-29x
FCF Yield	0.08%	2.56%	7.04%	9.94%	1.01%	-3.45%
Dividend per Share ²	12.5	13	17.5	21.25	25	35
Rate of return	2.47%	2.3%	3.03%	3.83%	3.23%	4.32%
EPS ²	46.3	45.22	86.44	61.95	61.51	84.3
Distribution rate	27%	28.7%	20.2%	34.3%	40.6%	41.5%
Net sales ¹	66,831	65,328	71,746	78,504	73,417	78,620
EBITDA ¹	6,862	6,790	7,657	7,811	7,058	7,517
EBIT ¹	3,906	3,627	4,516	4,895	4,272	4,669
Net income ¹	2,816	2,750	5,257	3,759	3,728	4,908
Net Debt ¹	20,939	18,340	15,081	12,604	14,932	18,499
Reference price ²	506.50	565.75	578.00	555.50	773.75	810.00
Nbr of stocks (in thousands)	60,819	60,819	60,819	60,609	60,616	57,575
Announcement Date	6/26/20	6/25/21	6/29/22	6/29/23	6/27/24	6/25/25

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	-	-	-	-	559M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.45x	8.34x	16.1x	0.79%	77.85B
CANADIAN NATIONAL RAILWAY COMPANY	21.71x	7.04x	14.46x	2.17%	73.23B
XPO, INC.	46.19x	3.01x	18.2x	-.--%	23.65B
C.H. ROBINSON WORLDWIDE, INC.	29.39x	1.31x	21.02x	1.4%	21.14B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	46.56x	1.78x	11.41x	1.03%	12.45B
U-HAUL HOLDING COMPANY	50.8x	-	-	-	11.69B
RYDER SYSTEM, INC.	17.79x	1.31x	5.87x	1.45%	10.1B
SCHNEIDER NATIONAL, INC.	40.23x	1.1x	9.5x	1.08%	6.36B
RUMO S.A.	14.37x	3.24x	5.85x	2.22%	4.92B
Average	32.50x	3.39x	12.80x	1.27%	24.19B
Weighted average by Cap.	28.85x	5.76x	15.14x	1.28%