Valuation transcosmos inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
3,610.00 ^JPY	+0.42%		+0.28%	-6.96%

06-24	Transcosmos Inc. Announces Management Changes, Effective June 24, 2026	CI
06-23	Transcosmos Opens New Operations Center CX Square Magok In South Korea	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	132,301	123,748	117,665	119,539	145,769	135,276	-	-
Change	-	-6.46%	-4.92%	1.59%	21.94%	-7.2%	-	-
Enterprise Value (EV) ¹	95,653	88,830	71,459	62,570	79,752	68,676	63,576	58,276
Change	-	-7.13%	-19.56%	-12.44%	27.46%	-13.89%	-7.43%	-8.34%
P/E	6.16x	8.05x	11.7x	10.5x	11.1x	10.4x	9.8x	9.23x
PBR	1.17x	1.14x	1.09x	1.01x	1.14x	0.93x	0.91x	0.85x
PEG	-	-0.3x	-0.4x	0.9x	0.7x	-46.56x	1.72x	1.5x
Capitalization / Revenue	0.37x	0.33x	0.32x	0.32x	0.37x	0.33x	0.31x	0.3x
EV / Revenue	0.27x	0.24x	0.2x	0.17x	0.2x	0.17x	0.15x	0.13x
EV / EBITDA	3.04x	3.08x	4.11x	3x	3.63x	2.9x	2.54x	2.21x
EV / EBIT	3.7x	3.81x	6.23x	4.32x	4.82x	3.9x	3.39x	2.92x
EV / FCF	10x	5.4x	4.05x	4.59x	6.8x	4.14x	4.65x	4.01x
FCF Yield	9.98%	18.5%	24.7%	21.8%	14.7%	24.1%	21.5%	25%
Dividend per Share ²	156	117	81	106	140	145	138	147.5
Rate of return	4.89%	3.73%	2.58%	3.32%	3.6%	4.02%	3.82%	4.09%
EPS ²	518.1	389.2	269.5	302.4	349.2	348.4	368.3	391
Distribution rate	30.1%	30.1%	30.1%	35.1%	40.1%	41.6%	37.5%	37.7%
Net sales ¹	354,085	373,830	362,201	375,849	393,866	415,315	436,210	458,265
EBITDA ¹	31,482	28,799	17,369	20,837	21,983	23,720	24,985	26,420
EBIT ¹	25,846	23,290	11,474	14,475	16,558	17,615	18,760	19,950
Net income ¹	21,488	15,767	10,097	11,332	13,084	13,055	13,800	14,650
Net Debt ¹	-36,648	-34,918	-46,206	-56,969	-66,017	-66,600	-71,700	-77,000
Reference price ²	3,190.00	3,135.00	3,140.00	3,190.00	3,890.00	3,610.00	3,610.00	3,610.00
Nbr of stocks (in thousands)	41,474	39,473	37,473	37,473	37,473	37,473	-	-
Announcement Date	4/28/22	4/28/23	4/30/24	4/30/25	4/30/26	-	-	-

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.($)
TRANSCOSMOS INC.	10.36x	0.17x	2.9x	4.02%	839M
CINTAS CORPORATION	37.1x	6.66x	24.03x	0.96%	72.56B
RB GLOBAL, INC.	38.93x	4.66x	15.22x	1.15%	21.02B
JACOBS SOLUTIONS INC.	29.52x	1.21x	12.3x	1.11%	15.1B
BUREAU VERITAS SA	19.05x	2.04x	10.1x	3.67%	13.82B
INTERTEK GROUP PLC	25.15x	2.83x	12.14x	2.98%	11.93B
ALS LIMITED	26.75x	3.66x	14.11x	2.18%	8.24B
ISS A/S	15.21x	0.66x	9.47x	1.38%	6.93B
DKSH HOLDING AG	18.14x	0.39x	8.88x	4.05%	5.22B
Average	24.47x	2.48x	12.13x	2.39%	17.3B
Weighted average by Cap.	31.79x	4.49x	17.76x	1.6%