Valuation Japan Transcity Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 06/11/26 pm AEDT			5-day change	1st Jan Change
1,334.00 ^JPY	-3.40%		-5.72%	+17.43%

05/11	Tranche Update on Japan Transcity Corporation's Equity Buyback Plan announced on May 29, 2026.	CI
31/10	Japan Transcity Corporation's Equity Buyback announced on May 29, 2026, has closed with 1,485,500 shares, representing 2.41% for ¥1,999.87 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	35,980	38,904	39,226	42,766	55,506	76,155
Change	-	8.13%	0.83%	9.03%	29.79%	37.2%
Enterprise Value (EV) ¹	54,780	54,017	47,085	62,485	65,764	86,118
Change	-	-1.39%	-12.83%	32.71%	5.25%	30.95%
P/E	7.76x	6.94x	6.37x	9.28x	9.27x	11.7x
PBR	0.56x	0.55x	0.51x	0.5x	0.61x	0.75x
PEG	-	0.3x	0.64x	-0.4x	0.3x	1.1x
Capitalization / Revenue	0.36x	0.33x	0.29x	0.35x	0.44x	0.61x
EV / Revenue	0.54x	0.46x	0.35x	0.51x	0.53x	0.69x
EV / EBITDA	6.15x	4.83x	3.75x	5.51x	5.03x	6.23x
EV / EBIT	12.3x	8.1x	6.49x	10x	8.42x	10.1x
EV / FCF	13.5x	17.9x	6.55x	-5.28x	6.12x	24.9x
FCF Yield	7.38%	5.59%	15.3%	-18.9%	16.3%	4.01%
Dividend per Share ²	10	10.5	11.5	13	39	43
Rate of return	1.78%	1.74%	1.89%	1.93%	4.39%	3.49%
EPS ²	72.29	87.13	95.76	72.53	95.74	105.5
Distribution rate	13.8%	12.1%	12%	17.9%	40.7%	40.8%
Net sales ¹	101,173	116,750	134,063	122,555	124,765	125,517
EBITDA ¹	8,909	11,186	12,558	11,339	13,083	13,833
EBIT ¹	4,442	6,670	7,250	6,242	7,806	8,549
Net income ¹	4,636	5,597	6,157	4,633	6,041	6,595
Net Debt ¹	18,800	15,113	7,859	19,719	10,258	9,963
Reference price ²	561.00	605.00	610.00	673.00	888.00	1,231.00
Nbr of stocks (in thousands)	64,135	64,304	64,304	63,545	62,506	61,864
Announcement Date	29/6/21	29/6/22	29/6/23	27/6/24	25/6/25	24/6/26

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.($)
JAPAN TRANSCITY CORPORATION	-	-	-	-	529M
UNION PACIFIC CORPORATION	22.87x	7.44x	14.89x	1.88%	177B
CSX CORPORATION	24.75x	7.19x	14.95x	1.11%	93.63B
CANADIAN PACIFIC KANSAS CITY LIMITED	28.26x	8.39x	16.79x	0.77%	81.64B
CANADIAN NATIONAL RAILWAY COMPANY	21.81x	6.83x	14.2x	2.1%	75.97B
NORFOLK SOUTHERN CORPORATION	26.7x	6.6x	15.02x	1.65%	73.96B
OLD DOMINION FREIGHT LINE, INC.	28.78x	5.74x	17.2x	0.68%	35.14B
XPO, INC.	34.82x	2.56x	14.81x	-.--%	20.56B
JB HUNT TRANSPORT SERVICES	30.19x	1.55x	12.55x	0.83%	20.41B
FEDEX FREIGHT HOLDING COMPANY, INC.	25.88x	2.26x	12.57x	-	18.6B
Average	27.12x	5.39x	14.78x	1.13%	59.75B
Weighted average by Cap.	25.34x	6.72x	15.07x	1.42%