Valuation Hankyu Hanshin Holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 16/01/2026 GMT			5-day change	1st Jan Change
4,131.00 ^JPY	+0.32%		+1.23%	+4.77%

12-01	Hankyu Hanshin's Real Estate segment saves the day
30/10/25	Hankyu Hanshin Holdings, Inc. Provides Consolidated Earnings Guidance for the Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	854,178	854,170	945,561	1,057,845	960,547	977,020	-	-
Change	-	-0%	10.7%	11.87%	-9.2%	1.71%	-	-
Enterprise Value (EV) ¹	1,889,679	1,918,802	2,009,034	2,172,394	2,182,269	2,241,770	2,217,752	2,277,170
Change	-	1.54%	4.7%	8.13%	0.45%	2.73%	-1.07%	2.68%
P/E ratio	-23.4x	39.9x	20.1x	15.6x	14.3x	12.4x	12x	11.4x
PBR	0.99x	0.98x	1.04x	1.08x	0.93x	0.9x	0.85x	0.82x
PEG	-	-0x	0x	0.3x	-575.76x	0.7x	3.9x	2.08x
Capitalization / Revenue	1.5x	1.14x	0.98x	1.06x	0.87x	0.84x	0.83x	0.79x
EV / Revenue	3.32x	2.57x	2.07x	2.18x	1.97x	1.92x	1.89x	1.84x
EV / EBITDA	30.4x	18.9x	13.1x	12.7x	12.3x	11.4x	11.3x	11.1x
EV / EBIT	915x	48.9x	22.5x	20.6x	19.7x	17.7x	17.3x	17.2x
EV / FCF	-13.4x	-131x	106x	-122x	-74.1x	71.9x	61.7x	55.1x
FCF Yield	-7.46%	-0.76%	0.94%	-0.82%	-1.35%	1.39%	1.62%	1.81%
Dividend per Share ²	50	50	50	55	60	91.75	96.25	110
Rate of return	1.41%	1.41%	1.27%	1.25%	1.49%	2.23%	2.34%	2.67%
EPS ²	-151.7	88.89	194.9	281.8	281.8	332.7	342.9	361.7
Distribution rate	-33%	56.2%	25.7%	19.5%	21.3%	27.6%	28.1%	30.4%
Net sales ¹	568,900	746,217	968,300	997,611	1,106,854	1,166,425	1,175,075	1,238,800
EBITDA ¹	62,076	101,523	153,899	170,563	177,944	196,300	196,633	205,500
EBIT ¹	2,066	39,212	89,350	105,689	110,879	126,550	127,975	132,400
Net income ¹	-36,702	21,418	46,952	67,801	67,386	78,625	80,225	83,567
Net Debt ¹	1,035,501	1,064,632	1,063,473	1,114,549	1,221,722	1,264,750	1,240,732	1,300,150
Reference price ²	3,545.00	3,545.00	3,925.00	4,398.00	4,025.00	4,118.00	4,118.00	4,118.00
Nbr of stocks (in thousands)	240,953	240,951	240,907	240,529	238,645	237,256	-	-
Announcement Date	14/05/21	13/05/22	15/05/23	14/05/24	14/05/25	-	-	-

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.($)
HANKYU HANSHIN HOLDINGS, INC.	12.38x	1.92x	11.42x	2.23%	6.17B
CENTRAL JAPAN RAILWAY COMPANY	8.28x	4.27x	8.5x	0.76%	25.93B
WEST JAPAN RAILWAY COMPANY	11.66x	1.58x	7.61x	2.97%	8.99B
SEIBU HOLDINGS INC.	38.97x	3.12x	15.96x	0.98%	6.78B
TOKYU CORPORATION	12.09x	2.06x	11.44x	1.55%	6.46B
INDIAN RAILWAY CATERING & TOURISM CORPORATION LIMITED	36.22x	9.5x	27.51x	1.66%	5.56B
KEISEI ELECTRIC RAILWAY CO., LTD.	13.72x	2.77x	13.62x	1.62%	3.9B
KINTETSU GROUP HOLDINGS CO.,LTD.	12.77x	0.96x	10.8x	1.88%	3.82B
ODAKYU ELECTRIC RAILWAY CO., LTD.	14.91x	2.83x	12.17x	2.94%	3.7B
TOBU RAILWAY CO., LTD.	10.65x	1.95x	10.07x	2.31%	3.4B
Average	17.16x	3.10x	12.91x	1.89%	7.47B
Weighted average by Cap.	15.17x	3.42x	11.62x	1.58%