Valuation Shibusawa Logistics Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 02/10/26 pm AEST			5-day change	1st Jan Change
2,126.00 ^JPY	+0.71%		-5.89%	+66.75%

04/09	Tranche Update on Shibusawa Logistics Corporation's Equity Buyback Plan announced on August 7, 2026.	CI
01/09	Shibusawa Logistics Corporation's Equity Buyback announced on August 7, 2026, has closed with 742,700 shares, representing 1.31% for ¥1,499.98 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	34,408	35,153	33,668	46,901	46,636	73,290
Change	-	2.16%	-4.22%	39.3%	-0.57%	57.15%
Enterprise Value (EV) ¹	52,748	50,234	46,272	61,833	65,135	89,746
Change	-	-4.77%	-7.89%	33.63%	5.34%	37.78%
P/E	12.5x	6.69x	8.97x	12.6x	9.61x	11.8x
PBR	0.72x	0.66x	0.59x	0.76x	0.72x	1.1x
PEG	-	0.1x	-0.3x	-17.5x	0.3x	0.4x
Capitalization / Revenue	0.53x	0.49x	0.43x	0.64x	0.59x	0.92x
EV / Revenue	0.81x	0.7x	0.59x	0.84x	0.83x	1.13x
EV / EBITDA	7.77x	6.56x	5.92x	8.76x	8.67x	12.6x
EV / EBIT	14.5x	11.1x	9.45x	14.5x	14x	21.9x
EV / FCF	39x	14.2x	10.1x	99.1x	-29x	22.4x
FCF Yield	2.56%	7.04%	9.94%	1.01%	-3.45%	4.47%
Dividend per Share ²	13	17.5	21.25	25	35	56
Rate of return	2.3%	3.03%	3.83%	3.23%	4.32%	4.25%
EPS ²	45.22	86.44	61.95	61.51	84.3	111.6
Distribution rate	28.7%	20.2%	34.3%	40.6%	41.5%	50.2%
Net sales ¹	65,328	71,746	78,504	73,417	78,620	79,740
EBITDA ¹	6,790	7,657	7,811	7,058	7,517	7,122
EBIT ¹	3,627	4,516	4,895	4,272	4,669	4,098
Net income ¹	2,750	5,257	3,759	3,728	4,908	6,333
Net Debt ¹	18,340	15,081	12,604	14,932	18,499	16,456
Reference price ²	565.75	578.00	555.50	773.75	810.00	1,319.00
Nbr of stocks (in thousands)	60,819	60,819	60,609	60,616	57,575	55,565
Announcement Date	25/6/21	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.($)
SHIBUSAWA LOGISTICS CORPORATION	-	-	-	-	747M
UNION PACIFIC CORPORATION	21.63x	7.13x	14.13x	1.99%	165B
CSX CORPORATION	23.67x	6.91x	14.44x	1.21%	87.86B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.27x	8.04x	15.75x	0.82%	75.55B
CANADIAN NATIONAL RAILWAY COMPANY	20.92x	6.77x	13.94x	2.16%	72.32B
NORFOLK SOUTHERN CORPORATION	25.66x	6.48x	14.61x	1.71%	71.3B
OLD DOMINION FREIGHT LINE, INC.	31.07x	6.22x	18.6x	0.64%	37.42B
JB HUNT TRANSPORT SERVICES	32.05x	1.69x	13.13x	0.77%	21.99B
XPO, INC.	38.37x	2.71x	16.1x	-.--%	21.79B
C.H. ROBINSON WORLDWIDE, INC.	25.9x	1.07x	18.33x	1.59%	18.43B
Average	27.17x	5.23x	15.45x	1.21%	57.27B
Weighted average by Cap.	24.63x	6.46x	14.89x	1.48%