Valuation Yasuda Logistics Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
2,237.00 ^JPY	+1.22%		+1.22%	+1.64%

05-22	Yasuda Logistics to Book 5.02 Billion Yen Gain from Hulic Share Sale	MT
05-21	Yasuda Logistics to Dispose 3.1 Million Shares in Hulic	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	24,441	28,119	28,061	30,036	35,162	48,688
Change	-	15.05%	-0.21%	7.04%	17.07%	38.47%
Enterprise Value (EV) ¹	52,498	62,781	65,992	74,189	94,822	103,146
Change	-	19.59%	5.11%	12.42%	27.81%	8.78%
P/E Ratio	8.32x	10.1x	9.77x	13.4x	15.3x	17.4x
PBR	0.36x	0.37x	0.38x	0.39x	0.38x	0.52x
PEG	-	-2.05x	3.33x	-0.6x	6.04x	0.8x
Capitalization / Revenue	0.52x	0.59x	0.53x	0.5x	0.52x	0.65x
EV / Revenue	1.13x	1.32x	1.24x	1.24x	1.41x	1.37x
EV / EBITDA	8.43x	9.71x	10.4x	12x	13.7x	12.3x
EV / EBIT	15.1x	19.1x	22.7x	29.3x	35.9x	29.3x
EV / FCF	-11.8x	-9.75x	-24.5x	-38.9x	-11.6x	23.6x
FCF Yield	-8.44%	-10.3%	-4.08%	-2.57%	-8.6%	4.23%
Dividend per Share ²	19	24	25	26	28	35
Rate of return	2.25%	2.47%	2.58%	2.51%	2.31%	2.08%
EPS ²	101.4	96.38	99.21	77.51	79.48	96.74
Distribution rate	18.7%	24.9%	25.2%	33.5%	35.2%	36.2%
Net sales ¹	46,649	47,709	53,040	59,756	67,384	75,115
EBITDA ¹	6,229	6,463	6,332	6,170	6,924	8,360
EBIT ¹	3,471	3,289	2,911	2,535	2,643	3,516
Net income ¹	2,947	2,791	2,873	2,245	2,302	2,802
Net Debt ¹	28,057	34,662	37,931	44,153	59,660	54,458
Reference price ²	844.00	971.00	969.00	1,037.00	1,214.00	1,681.00
Nbr of stocks (in thousands)	28,959	28,959	28,959	28,964	28,964	28,964
Announcement Date	6/26/20	6/25/21	6/28/22	6/28/23	6/26/24	6/24/25

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.($)
YASUDA LOGISTICS CORPORATION	-	-	-	-	403M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.63x	8.42x	16.26x	0.77%	80.04B
CANADIAN NATIONAL RAILWAY COMPANY	21.19x	6.9x	14.18x	2.2%	72.45B
XPO, INC.	52.35x	3.37x	20.38x	-.--%	26.81B
C.H. ROBINSON WORLDWIDE, INC.	31.75x	1.41x	22.63x	1.3%	22.84B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	50.35x	1.89x	12.08x	0.97%	13.25B
RYDER SYSTEM, INC.	19.11x	1.36x	6.12x	1.35%	10.85B
SCHNEIDER NATIONAL, INC.	42.91x	1.16x	10.07x	1.02%	6.73B
RUMO S.A.	14.02x	3.23x	5.83x	2.13%	4.89B
Average	32.16x	3.47x	13.44x	1.22%	26.47B
Weighted average by Cap.	29.21x	5.72x	15.62x	1.24%