Valuation Tokyu Corporation OTC Markets

Stocks

Market Closed - OTC Markets 13:48:42 2026-10-23 EDT			5-day change	1st Jan Change
11.00 ^USD	+4.67%		+2.85%	-2.27%

08-24	Tranche Update on Tokyu Corporation's Equity Buyback Plan announced on May 12, 2026.	CI
08-24	Tokyu Completes 20 Billion Yen Share Repurchase	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	958,592	1,062,448	1,104,456	977,945	1,062,583	910,452	-	-
Change	-	10.83%	3.95%	-11.45%	8.65%	-14.32%	-	-
Enterprise Value (EV) ¹	2,102,073	2,280,625	2,316,631	2,207,536	2,363,783	2,220,498	2,252,233	2,279,656
Change	-	8.49%	1.58%	-4.71%	7.08%	-6.06%	1.43%	1.22%
P/E	109x	41x	17.4x	12.5x	12.2x	10x	9.77x	9.44x
PBR	1.36x	1.46x	1.4x	1.17x	1.16x	0.96x	0.89x	0.83x
PEG	-	0x	0x	0.5x	0.9x	1.79x	3.49x	2.71x
Capitalization / Revenue	1.09x	1.14x	1.06x	0.93x	0.98x	0.8x	0.79x	0.77x
EV / Revenue	2.39x	2.45x	2.23x	2.09x	2.18x	1.96x	1.95x	1.94x
EV / EBITDA	18.2x	17.9x	12.8x	11.6x	12.3x	10.9x	10.7x	10.5x
EV / EBIT	66.6x	51.1x	24.4x	21.3x	22.9x	20.4x	19.8x	19.4x
EV / FCF	311x	-38.6x	52.3x	76.8x	-45.2x	-191x	119x	120x
FCF Yield	0.32%	-2.59%	1.91%	1.3%	-2.21%	-0.52%	0.84%	0.84%
Dividend per Share ²	15	15	17.5	24	30	32.25	34.43	36.67
Rate of return	0.94%	0.85%	0.95%	1.42%	1.61%	2%	2.13%	2.27%
EPS ²	14.58	42.94	105.8	134.8	152.2	160.7	165.2	171
Distribution rate	103%	34.9%	16.5%	17.8%	19.7%	20.1%	20.8%	21.4%
Net sales ¹	879,112	931,293	1,037,819	1,054,900	1,086,179	1,135,060	1,154,197	1,177,329
EBITDA ¹	115,735	127,576	181,600	190,000	191,700	202,899	210,446	217,484
EBIT ¹	31,544	44,603	94,905	103,400	103,193	109,025	113,810	117,543
Net income ¹	8,782	25,995	63,763	79,600	87,071	90,944	92,178	93,786
Net Debt ¹	1,143,481	1,218,177	1,212,175	1,229,591	1,301,200	1,310,047	1,341,781	1,369,205
Reference price ²	1,592.00	1,762.00	1,844.00	1,685.00	1,861.50	1,613.50	1,613.50	1,613.50
Nbr of stocks (in thousands)	602,131	602,978	598,946	580,383	570,821	564,271	-	-
Announcement Date	5/13/22	5/11/23	5/13/24	5/14/25	5/12/26	-	-	-

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.($)
EAST JAPAN RAILWAY COMPANY	15.06x	2.74x	10.14x	2.41%	26.12B
MTR CORPORATION LIMITED	10.18x	5.03x	15.22x	4.04%	25.72B
CENTRAL JAPAN RAILWAY COMPANY	7.58x	3.88x	8.1x	0.83%	23.58B
DIDI GLOBAL INC.	-43.6x	0.35x	31.41x	-.--%	13.93B
LOCALIZA RENT A CAR S.A.	12.94x	1.85x	5.87x	4.25%	11.49B
WEST JAPAN RAILWAY COMPANY	13.5x	1.6x	8.16x	3.12%	9.03B
HANKYU HANSHIN HOLDINGS, INC.	13.1x	1.97x	12.75x	2.23%	6.79B
TOKYU CORPORATION	10.04x	1.96x	10.94x	2%	5.81B
TOKYO METRO CO., LTD.	16.76x	4.18x	11.67x	3.01%	5.45B
Average	6.17x	2.62x	12.69x	2.43%	14.21B
Weighted average by Cap.	5.75x	2.97x	12.82x	2.4%