Valuation transcosmos inc.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 27/07/26 pm AEST			5-day change	1st Jan Change
3,745.00 ^JPY	+1.63%		+1.22%	-3.48%

17/07	Transcosmos Evolves Its CX Platform into Trans-Dx Plus for Support with New AI Agent Capabilities	CI
16/07	Transcosmos Inc. Opens Kanaban Graphics Store On Geek Jack, Its Cross-Border Entertainment E-Commerce Site	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	140,335	-	-
Change	-	-6.46%	-4.92%	1.59%	21.94%	-3.73%	-	-
Enterprise Value (EV) ¹	95,653	88,830	71,459	62,570	79,752	73,735	68,635	63,335
Change	-	-7.13%	-19.56%	-12.44%	27.46%	-7.54%	-6.92%	-7.72%
P/E	6.16x	8.05x	11.7x	10.5x	11.1x	10.7x	10.2x	9.58x
PBR	1.17x	1.14x	1.09x	1.01x	1.14x	0.97x	0.94x	0.88x
PEG	-	-0.3x	-0.4x	0.9x	0.7x	-47.9x	1.79x	1.56x
Capitalization / Revenue	0.37x	0.33x	0.32x	0.32x	0.37x	0.34x	0.32x	0.31x
EV / Revenue	0.27x	0.24x	0.2x	0.17x	0.2x	0.18x	0.16x	0.14x
EV / EBITDA	3.04x	3.08x	4.11x	3x	3.63x	3.11x	2.75x	2.4x
EV / EBIT	3.7x	3.81x	6.23x	4.32x	4.82x	4.19x	3.66x	3.17x
EV / FCF	10x	5.4x	4.05x	4.59x	6.8x	4.45x	5.02x	4.35x
FCF Yield	9.98%	18.5%	24.7%	21.8%	14.7%	22.5%	19.9%	23%
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%	3.87%	3.68%	3.94%
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	3,745.00	3,745.00	3,745.00
Nbr of stocks (in thousands)	41,474	39,473	37,473	37,473	37,473	37,473	-	-
Announcement Date	28/4/22	28/4/23	30/4/24	30/4/25	30/4/26	-	-	-

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.	10.58x	0.17x	3.01x	3.93%	844M
CINTAS CORPORATION	42.12x	7.53x	27.19x	0.85%	82.39B
RB GLOBAL, INC.	39.4x	4.61x	15.03x	1.16%	20.79B
JACOBS SOLUTIONS INC.	30.95x	1.28x	12.89x	1.05%	15.89B
BUREAU VERITAS SA	18.91x	2.03x	10.07x	3.7%	13.63B
INTERTEK GROUP PLC	25.15x	2.83x	12.14x	2.98%	11.92B
ALS LIMITED	23.36x	3.25x	12.51x	2.5%	7.26B
ISS A/S	15.17x	0.66x	9.48x	1.38%	6.91B
UNIFIRST CORPORATION	44.78x	2.02x	15.78x	0.46%	5.32B
GENPACT LIMITED	8.81x	1.01x	5.34x	2.4%	5.3B
Average	25.92x	2.54x	12.34x	2.04%	17.03B
Weighted average by Cap.	34.70x	4.95x	19.45x	1.43%