Valuation Nippon Express Holdings, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 07:30:00 15/04/2026 BST			5-day change	1st Jan Change
3,880.00 ^JPY	-0.21%		+1.65%	+15.79%

04-07	Nippon Express (Deutschland) Gmbh & Co. Kg A Group Company of Nippon Express Holdings, Inc., Opens A New Branch in Dresden, Germany	CI
03-16	Japan Pallet Rental Corporation completed the acquisition of remaining 98.74% stake in Nippon Pallet Pool Co., Ltd. from Nippon Express Holdings, Inc., Japan Freight Railway Company, Masanori Yoshida, Kyoko Suenaga, Yoshiaki Masuda and others.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	625,239	673,122	704,756	621,702	812,575	942,786	-	-
Change	-	7.66%	4.7%	-11.78%	30.7%	16.02%	-	-
Enterprise Value (EV) ¹	728,991	566,956	1,124,062	1,166,290	1,408,005	1,539,885	1,551,393	1,566,083
Change	-	-22.23%	98.26%	3.76%	20.73%	9.37%	0.75%	0.95%
P/E ratio	11.6x	6.19x	19.1x	19.7x	311x	16.7x	14.9x	13.3x
PBR	0.98x	0.9x	0.88x	0.73x	0.98x	1.12x	1.08x	1.03x
PEG	-	0x	-0.3x	-1.5x	-3.4x	0x	1.2x	1.1x
Capitalization / Revenue	0.35x	0.26x	0.31x	0.24x	0.32x	0.36x	0.35x	0.35x
EV / Revenue	0.41x	0.22x	0.5x	0.45x	0.55x	0.59x	0.58x	0.57x
EV / EBITDA	5.79x	2.65x	5.29x	5.02x	5.79x	5.5x	5.37x	5.13x
EV / EBIT	10.6x	4.4x	13.8x	23.8x	27.3x	16.5x	15.5x	14.4x
EV / FCF	5.01x	2.51x	8.89x	13.4x	-	9.42x	10.7x	11.1x
FCF Yield	20%	39.9%	11.2%	7.47%	-	10.6%	9.35%	9.01%
Dividend per Share ²	80	133.3	100	100	100	101.1	105.6	112.6
Rate of return	3.47%	5.31%	3.74%	4.18%	2.98%	2.6%	2.71%	2.9%
EPS ²	198.4	406.3	139.5	121.5	10.79	232.4	261.3	292.7
Distribution rate	40.3%	32.8%	71.7%	82.3%	927%	43.5%	40.4%	38.5%
Net sales ¹	1,763,282	2,619,746	2,239,017	2,577,643	2,574,826	2,624,174	2,674,707	2,726,985
EBITDA ¹	125,973	213,680	212,653	232,516	243,287	279,892	288,965	305,085
EBIT ¹	68,754	128,716	81,256	49,078	51,481	93,071	99,836	109,007
Net income ¹	54,049	109,809	37,050	31,733	2,693	56,177	61,671	68,017
Net Debt ¹	103,752	-106,166	419,306	544,588	595,430	597,100	608,608	623,297
Reference price ²	2,303.33	2,513.33	2,671.33	2,393.00	3,351.00	3,888.00	3,888.00	3,888.00
Nbr of stocks (in thousands)	271,450	267,820	263,822	259,800	242,487	242,486	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	13/02/26	-	-	-

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.($)
NIPPON EXPRESS HOLDINGS, INC.	16.73x	0.59x	5.5x	2.6%	5.94B
DSV A/S	36.8x	1.62x	13.37x	0.45%	62.01B
KUEHNE UND NAGEL INTERNATIONAL AG	22.88x	1.02x	11.3x	3.47%	27.72B
HYUNDAI GLOVIS CO., LTD.	9.22x	0.44x	4.66x	2.82%	11.2B
LOGISTA HOLDINGS	16.36x	1x	3.86x	6.25%	5.12B
KAMIGUMI CO., LTD.	18.04x	1.76x	10.37x	3.81%	3.39B
XIAMEN XIANGYU CO., LTD.	11.4x	-	-	4.04%	3.22B
MITSUBISHI LOGISTICS CORPORATION	10.06x	1.78x	14.32x	2.54%	2.92B
Average	17.69x	1.17x	9.06x	3.25%	15.19B
Weighted average by Cap.	27.40x	1.29x	11.19x	1.95%