|
Market Closed -
Japan Exchange
05:30:00 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 1,605.50 JPY | +2.46% |
|
-0.50% | -12.27% |
| 24/08 | Tranche Update on Tokyu Corporation's Equity Buyback Plan announced on May 12, 2026. | CI |
| 24/08 | Tokyu Completes 20 Billion Yen Share Repurchase | MT |
Company Valuation: Tokyu Corporation
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 | 905,937 | - | - |
| Change | - | 10.83% | 3.95% | -11.45% | 8.65% | -14.74% | - | - |
| Enterprise Value (EV) 1 | 2,102,073 | 2,280,625 | 2,316,631 | 2,207,536 | 2,363,783 | 2,215,984 | 2,247,718 | 2,275,142 |
| Change | - | 8.49% | 1.58% | -4.71% | 7.08% | -6.25% | 1.43% | 1.22% |
| P/E | 109x | 41x | 17.4x | 12.5x | 12.2x | 9.99x | 9.72x | 9.39x |
| PBR | 1.36x | 1.46x | 1.4x | 1.17x | 1.16x | 0.96x | 0.89x | 0.83x |
| PEG | - | 0x | 0x | 0.5x | 0.9x | 1.79x | 3.47x | 2.69x |
| Capitalization / Revenue | 1.09x | 1.14x | 1.06x | 0.93x | 0.98x | 0.8x | 0.78x | 0.77x |
| EV / Revenue | 2.39x | 2.45x | 2.23x | 2.09x | 2.18x | 1.95x | 1.95x | 1.93x |
| EV / EBITDA | 18.2x | 17.9x | 12.8x | 11.6x | 12.3x | 10.9x | 10.7x | 10.5x |
| EV / EBIT | 66.6x | 51.1x | 24.4x | 21.3x | 22.9x | 20.3x | 19.7x | 19.4x |
| EV / FCF | 311x | -38.6x | 52.3x | 76.8x | -45.2x | -191x | 119x | 119x |
| FCF Yield | 0.32% | -2.59% | 1.91% | 1.3% | -2.21% | -0.52% | 0.84% | 0.84% |
| Dividend per Share 2 | 15 | 15 | 17.5 | 24 | 30 | 32.25 | 34.43 | 36.67 |
| Rate of return | 0.94% | 0.85% | 0.95% | 1.42% | 1.61% | 2.01% | 2.14% | 2.28% |
| EPS 2 | 14.58 | 42.94 | 105.8 | 134.8 | 152.2 | 160.7 | 165.2 | 171 |
| Distribution rate | 103% | 34.9% | 16.5% | 17.8% | 19.7% | 20.1% | 20.8% | 21.4% |
| Net sales 1 | 879,112 | 931,293 | 1,037,819 | 1,054,900 | 1,086,179 | 1,135,060 | 1,154,197 | 1,177,329 |
| EBITDA 1 | 115,735 | 127,576 | 181,600 | 190,000 | 191,700 | 202,899 | 210,446 | 217,484 |
| EBIT 1 | 31,544 | 44,603 | 94,905 | 103,400 | 103,193 | 109,025 | 113,810 | 117,543 |
| Net income 1 | 8,782 | 25,995 | 63,763 | 79,600 | 87,071 | 90,944 | 92,178 | 93,786 |
| Net Debt 1 | 1,143,481 | 1,218,177 | 1,212,175 | 1,229,591 | 1,301,200 | 1,310,047 | 1,341,781 | 1,369,205 |
| Reference price 2 | 1,592.00 | 1,762.00 | 1,844.00 | 1,685.00 | 1,861.50 | 1,605.50 | 1,605.50 | 1,605.50 |
| Nbr of stocks (in thousands) | 602,131 | 602,978 | 598,946 | 580,383 | 570,821 | 564,271 | - | - |
| Announcement Date | 13/5/22 | 11/5/23 | 13/5/24 | 14/5/25 | 12/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.99x | 1.95x | 10.92x | 2.01% | 5.75B | |
| 10.54x | 5.14x | 15.54x | 3.93% | 26.44B | |
| 15.1x | 2.72x | 10.11x | 2.4% | 26.07B | |
| 7.59x | 3.91x | 8.13x | 0.83% | 23.81B | |
| -42.67x | 0.34x | 30.68x | -.--% | 13.66B | |
| 13.39x | 1.6x | 8.13x | 3.15% | 8.92B | |
| 12.56x | 1.95x | 12.62x | 2.28% | 6.59B | |
| 6.87x | 1.31x | 4.15x | 7.99% | 5.67B | |
| 16.37x | 4.24x | 11.85x | 3.06% | 5.33B | |
| Average | 5.53x | 2.57x | 12.46x | 2.85% | 13.58B | |
| Weighted average by Cap. | 5.37x | 3.05x | 13.02x | 2.48% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9005 Stock
- Valuation Tokyu Corporation
Select your edition
All financial news and data tailored to specific country editions
