Valuation Takase Corporation

Stocks

Delayed Japan Exchange 00:53:03 2026-10-05 EDT			5-day change	1st Jan Change
2,050.00 ^JPY	0.00%		-4.87%	+62.57%

11-11	Tranche Update on Takase Corporation's Equity Buyback Plan announced on November 11, 2025.	CI
11-11	Takase Corporation?s Equity Buyback announced on November 11, 2025 has closed with 80,200 shares, 3.96% for ¥102.66 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,036	2,001	2,498	2,798	2,321	3,759
Change	-	-1.72%	24.84%	12.02%	-17.05%	61.92%
Enterprise Value (EV) ¹	2,330	2,054	2,144	2,011	1,437	2,623
Change	-	-11.85%	4.38%	-6.19%	-28.54%	82.47%
P/E	25.8x	7.49x	8.97x	9.16x	15x	24.2x
PBR	0.33x	0.3x	0.36x	0.39x	0.32x	0.49x
PEG	-	0x	2.36x	0.99x	-0.3x	7.11x
Capitalization / Revenue	0.27x	0.23x	0.28x	0.34x	0.28x	0.44x
EV / Revenue	0.31x	0.24x	0.24x	0.25x	0.17x	0.31x
EV / EBITDA	4.68x	3.56x	3.42x	3.88x	3.3x	5.15x
EV / EBIT	12.7x	7.39x	7.24x	11.7x	18x	12.4x
EV / FCF	7.36x	11x	6.88x	4.56x	-18.3x	5.41x
FCF Yield	13.6%	9.05%	14.5%	21.9%	-5.48%	18.5%
Dividend per Share ²	25	25	35	35	35	35
Rate of return	2.44%	2.48%	2.8%	2.5%	3.03%	1.81%
EPS ²	39.78	134.4	139.6	152.5	77.15	79.78
Distribution rate	62.8%	18.6%	25.1%	23%	45.4%	43.9%
Net sales ¹	7,520	8,654	8,904	8,190	8,345	8,491
EBITDA ¹	498	577	627	518	436	509
EBIT ¹	184	278	296	172	80	212
Net income ¹	79	267	278	305	155	159
Net Debt ¹	294	53	-354	-787	-884	-1,136
Reference price ²	1,024.50	1,007.00	1,251.50	1,397.50	1,155.00	1,931.00
Nbr of stocks (in thousands)	1,988	1,987	1,996	2,002	2,010	1,947
Announcement Date	6/29/21	6/28/22	6/28/23	6/27/24	6/25/25	6/17/26

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.($)
TAKASE CORPORATION	-	-	-	-	25.3M
UNITED PARCEL SERVICE, INC.	15.35x	1.09x	7.94x	7.05%	79.14B
DHL GROUP	16.18x	0.97x	7.17x	3.52%	70.69B
FEDEX CORPORATION	14.15x	0.86x	7.59x	2.06%	68.72B
DSV A/S	29.17x	1.21x	10.39x	0.58%	43.13B
POSTE ITALIANE S.P.A.	12.58x	9.38x	28.91x	5.47%	41.62B
KUEHNE UND NAGEL INTERNATIONAL AG	25.12x	1.17x	12.55x	3.04%	32.15B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.64x	1.84x	17.64x	0.82%	25.02B
S.F. HOLDING CO., LTD.	13.95x	0.4x	3.99x	2.98%	22.92B
ZTO EXPRESS (CAYMAN) INC.	9.91x	1.42x	5.22x	4.26%	14.82B
Average	17.89x	2.04x	11.27x	3.31%	39.82B
Weighted average by Cap.	17.58x	1.94x	10.85x	3.64%