|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,730.00 JPY | -0.46% |
|
+3.28% | -5.46% |
| 07-03 | 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 |
Company Valuation: Tokyu Corporation
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 | 980,308 | - | - |
| Change | - | 10.83% | 3.95% | -11.45% | 8.65% | -7.74% | - | - |
| Enterprise Value (EV) 1 | 2,102,073 | 2,280,625 | 2,316,631 | 2,207,536 | 2,363,783 | 2,324,942 | 2,347,055 | 2,336,627 |
| Change | - | 8.49% | 1.58% | -4.71% | 7.08% | -1.64% | 0.95% | -0.44% |
| P/E | 109x | 41x | 17.4x | 12.5x | 12.2x | 10.8x | 10.2x | 9.98x |
| PBR | 1.36x | 1.46x | 1.4x | 1.17x | 1.16x | 1.04x | 0.97x | 0.9x |
| PEG | - | 0x | 0x | 0.5x | 0.9x | 1.86x | 1.63x | 5.66x |
| Capitalization / Revenue | 1.09x | 1.14x | 1.06x | 0.93x | 0.98x | 0.86x | 0.85x | 0.83x |
| EV / Revenue | 2.39x | 2.45x | 2.23x | 2.09x | 2.18x | 2.05x | 2.03x | 1.99x |
| EV / EBITDA | 18.2x | 17.9x | 12.8x | 11.6x | 12.3x | 11.5x | 11.1x | 10.7x |
| EV / EBIT | 66.6x | 51.1x | 24.4x | 21.3x | 22.9x | 21.1x | 20.3x | 19.7x |
| EV / FCF | 311x | -38.6x | 52.3x | 76.8x | -45.2x | -158x | 315x | 231x |
| FCF Yield | 0.32% | -2.59% | 1.91% | 1.3% | -2.21% | -0.63% | 0.32% | 0.43% |
| 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% | 1.87% | 1.99% | 2.23% |
| 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 | 1,738.00 | 1,738.00 | 1,738.00 |
| Nbr of stocks (in thousands) | 602,131 | 602,978 | 598,946 | 580,383 | 570,821 | 564,044 | - | - |
| Announcement Date | 5/13/22 | 5/11/23 | 5/13/24 | 5/14/25 | 5/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.79x | 2.05x | 11.46x | 1.87% | 6.06B | |
| 7.24x | 3.8x | 7.94x | 0.87% | 21.76B | |
| 13.01x | 1.57x | 8.05x | 3.34% | 8.19B | |
| 13.37x | 2.01x | 12.68x | 2.23% | 6.74B | |
| 27.97x | 7.26x | 21.14x | 1.98% | 4.22B | |
| 13.8x | 0.93x | 10.7x | 1.89% | 4.09B | |
| 13.57x | 2.84x | 14.3x | 1.9% | 3.68B | |
| 14.81x | 2.9x | 12.81x | 3.5% | 3.65B | |
| 10.03x | 1.96x | 10.38x | 2.55% | 3.56B | |
| 10.4x | 1.76x | 10.05x | 2.91% | 2.72B | |
| Average | 13.50x | 2.71x | 11.95x | 2.3% | 6.47B | |
| Weighted average by Cap. | 11.78x | 2.92x | 10.67x | 1.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9005 Stock
- Valuation Tokyu Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
