Valuation Tokyu Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-10 EDT			5-day change	1st Jan Change
1,702.50 ^JPY	-0.55%		+1.95%	-6.97%

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

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	960,285	-	-
Change	-	10.83%	3.95%	-11.45%	8.65%	-9.63%	-	-
Enterprise Value (EV) ¹	2,102,073	2,280,625	2,316,631	2,207,536	2,363,783	2,304,918	2,327,031	2,316,604
Change	-	8.49%	1.58%	-4.71%	7.08%	-2.49%	0.96%	-0.45%
P/E	109x	41x	17.4x	12.5x	12.2x	10.6x	9.95x	9.78x
PBR	1.36x	1.46x	1.4x	1.17x	1.16x	1.02x	0.95x	0.88x
PEG	-	0x	0x	0.5x	0.9x	1.83x	1.59x	5.55x
Capitalization / Revenue	1.09x	1.14x	1.06x	0.93x	0.98x	0.85x	0.83x	0.82x
EV / Revenue	2.39x	2.45x	2.23x	2.09x	2.18x	2.03x	2.01x	1.97x
EV / EBITDA	18.2x	17.9x	12.8x	11.6x	12.3x	11.4x	11x	10.6x
EV / EBIT	66.6x	51.1x	24.4x	21.3x	22.9x	20.9x	20.1x	19.5x
EV / FCF	311x	-38.6x	52.3x	76.8x	-45.2x	-156x	312x	229x
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%	1.9%	2.03%	2.27%
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	1,702.50	1,702.50	1,702.50
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

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.($)
TOKYU CORPORATION	10.57x	2.03x	11.36x	1.9%	5.95B
CENTRAL JAPAN RAILWAY COMPANY	7.08x	3.76x	7.85x	0.89%	21.3B
WEST JAPAN RAILWAY COMPANY	12.89x	1.56x	8.02x	3.37%	8.13B
HANKYU HANSHIN HOLDINGS, INC.	13.2x	1.99x	12.57x	2.26%	6.62B
INDIAN RAILWAY CATERING & TOURISM CORPORATION LIMITED	28.11x	7.3x	21.25x	1.97%	4.22B
KINTETSU GROUP HOLDINGS CO.,LTD.	13.68x	0.93x	10.66x	1.91%	4.07B
KEISEI ELECTRIC RAILWAY CO., LTD.	13.54x	2.84x	14.28x	1.9%	3.68B
ODAKYU ELECTRIC RAILWAY CO., LTD.	14.68x	2.88x	12.73x	3.53%	3.61B
TOBU RAILWAY CO., LTD.	9.93x	1.95x	10.33x	2.57%	3.53B
KEIO CORPORATION	10.18x	1.75x	9.95x	2.98%	2.67B
Average	13.39x	2.70x	11.90x	2.33%	6.38B
Weighted average by Cap.	11.69x	2.90x	10.63x	1.97%