Valuation Tokyu Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
1,670.00 ^JPY	+0.45%		+1.18%	-8.74%

07:51am	Tranche Update on Tokyu Corporation's Equity Buyback Plan announced on May 12, 2026.	CI
06-28	Tokyu Lowers Convertible Bond Prices Following Dividend Approval	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	951,815	-	-
Change	-	10.83%	3.95%	-11.45%	8.65%	-10.42%	-	-
Enterprise Value (EV) ¹	2,102,073	2,280,625	2,316,631	2,207,536	2,363,783	2,296,448	2,318,561	2,308,134
Change	-	8.49%	1.58%	-4.71%	7.08%	-2.85%	0.96%	-0.45%
P/E	109x	41x	17.4x	12.5x	12.2x	10.4x	9.76x	9.59x
PBR	1.36x	1.46x	1.4x	1.17x	1.16x	1x	0.93x	0.87x
PEG	-	0x	0x	0.5x	0.9x	1.8x	1.56x	5.44x
Capitalization / Revenue	1.09x	1.14x	1.06x	0.93x	0.98x	0.84x	0.82x	0.81x
EV / Revenue	2.39x	2.45x	2.23x	2.09x	2.18x	2.02x	2x	1.96x
EV / EBITDA	18.2x	17.9x	12.8x	11.6x	12.3x	11.3x	10.9x	10.5x
EV / EBIT	66.6x	51.1x	24.4x	21.3x	22.9x	20.9x	20x	19.4x
EV / FCF	311x	-38.6x	52.3x	76.8x	-45.2x	-156x	311x	228x
FCF Yield	0.32%	-2.59%	1.91%	1.3%	-2.21%	-0.64%	0.32%	0.44%
Dividend per Share ²	15	15	17.5	24	30	32.43	34.5	38.71
Rate of return	0.94%	0.85%	0.95%	1.42%	1.61%	1.94%	2.07%	2.32%
EPS ²	14.58	42.94	105.8	134.8	152.2	161.1	171.2	174.2
Distribution rate	103%	34.9%	16.5%	17.8%	19.7%	20.1%	20.2%	22.2%
Net sales ¹	879,112	931,293	1,037,819	1,054,900	1,086,179	1,135,917	1,156,733	1,175,371
EBITDA ¹	115,735	127,576	181,600	190,000	191,700	202,953	211,789	219,201
EBIT ¹	31,544	44,603	94,905	103,400	103,193	110,042	115,717	118,671
Net income ¹	8,782	25,995	63,763	79,600	87,071	91,117	96,060	95,929
Net Debt ¹	1,143,481	1,218,177	1,212,175	1,229,591	1,301,200	1,344,634	1,366,747	1,356,319
Reference price ²	1,592.00	1,762.00	1,844.00	1,685.00	1,861.50	1,670.00	1,670.00	1,670.00
Nbr of stocks (in thousands)	602,131	602,978	598,946	580,383	570,821	569,949	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOKYU CORPORATION	10.32x	2.02x	11.29x	1.95%	5.89B
CENTRAL JAPAN RAILWAY COMPANY	6.75x	3.69x	7.7x	0.94%	20.5B
WEST JAPAN RAILWAY COMPANY	12.06x	1.52x	7.78x	3.6%	7.64B
HANKYU HANSHIN HOLDINGS, INC.	12.58x	1.97x	12.42x	2.38%	6.46B
INDIAN RAILWAY CATERING & TOURISM CORPORATION LIMITED	28.28x	7.34x	21.38x	1.96%	4.25B
KINTETSU GROUP HOLDINGS CO.,LTD.	13.35x	0.92x	10.57x	1.96%	3.99B
ODAKYU ELECTRIC RAILWAY CO., LTD.	15.01x	2.8x	11.99x	2.84%	3.59B
TOBU RAILWAY CO., LTD.	9.78x	1.94x	10.27x	2.61%	3.49B
KEISEI ELECTRIC RAILWAY CO., LTD.	12.47x	2.62x	12.87x	1.78%	3.53B
KEIO CORPORATION	10.11x	1.72x	9.81x	3%	2.61B
Average	13.07x	2.65x	11.61x	2.3%	6.19B
Weighted average by Cap.	11.37x	2.86x	10.45x	1.99%