Valuation Sankyu Inc.

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 10/12/2025 GMT			5-day change	1st Jan Change
8,461.00 ^JPY	+0.28%		+0.89%	+54.62%

10-31	Sankyu Inc. Revises Consolidated and Non-Consolidated Earnings Guidance for the Full Year Ending March 31, 2026	CI
10-31	Sankyu Inc. Declares to Distribute Dividends from Retained Earnings (Interim Dividends) for the Fiscal Year Ending March 2026, Payable on December 8, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	294,037	233,402	286,920	291,563	323,235	431,672	-	-
Change	-	-20.62%	22.93%	1.62%	10.86%	33.55%	-	-
Enterprise Value (EV) ¹	311,780	243,328	290,414	298,428	364,131	475,874	499,758	506,300
Change	-	-21.96%	19.35%	2.76%	22.02%	30.69%	5.02%	1.31%
P/E ratio	12.5x	10.4x	11.5x	12.2x	10.7x	14.2x	12.6x	11.9x
PBR	1.25x	0.95x	1.07x	1.03x	1.1x	1.47x	1.41x	1.35x
PEG	-	-6.14x	1x	27.11x	0.3x	3.13x	1x	2.14x
Capitalization / Revenue	0.55x	0.42x	0.5x	0.52x	0.53x	0.69x	0.66x	0.65x
EV / Revenue	0.58x	0.44x	0.5x	0.53x	0.6x	0.76x	0.77x	0.77x
EV / EBITDA	6.16x	4.57x	5.04x	5.4x	5.72x	7.56x	7.33x	7.29x
EV / EBIT	9.19x	7.06x	7.61x	8.47x	8.29x	11.2x	10.6x	10.5x
EV / FCF	32x	8.46x	17.3x	90.5x	21.3x	14.8x	18.7x	23.4x
FCF Yield	3.13%	11.8%	5.77%	1.1%	4.69%	6.78%	5.36%	4.27%
Dividend per Share ²	110	110	150	174	232	240.5	278.5	289.5
Rate of return	2.26%	2.76%	3.06%	3.33%	3.78%	2.84%	3.29%	3.42%
EPS ²	389.1	382.5	426.7	428.6	571	596.9	673.6	711.1
Distribution rate	28.3%	28.8%	35.2%	40.6%	40.6%	40.3%	41.3%	40.7%
Net sales ¹	533,870	553,831	579,226	563,547	606,791	627,817	652,250	661,100
EBITDA ¹	50,593	53,189	57,677	55,245	63,621	62,921	68,165	69,481
EBIT ¹	33,928	34,465	38,169	35,216	43,945	42,517	47,333	48,000
Net income ¹	23,540	22,636	24,959	24,379	30,747	30,367	32,850	33,350
Net Debt ¹	17,743	9,926	3,494	6,865	40,896	44,202	68,086	74,629
Reference price ²	4,860.00	3,990.00	4,905.00	5,222.00	6,132.00	8,461.00	8,461.00	8,461.00
Nbr of stocks (in thousands)	60,501	58,497	58,495	55,834	52,713	51,019	-	-
Announcement Date	10/05/21	10/05/22	10/05/23	13/05/24	12/05/25	-	-	-

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.($)
SANKYU INC.	14.13x	0.76x	7.54x	2.85%	2.74B
DSV A/S	36.03x	1.83x	16.04x	0.45%	57.29B
KUEHNE UND NAGEL INTERNATIONAL AG	20.98x	0.78x	8.63x	3.9%	24.64B
HYUNDAI GLOVIS CO., LTD.	7.99x	0.4x	4.11x	3.19%	9.18B
NIPPON EXPRESS HOLDINGS, INC.	74.27x	0.52x	5.77x	3.02%	5.12B
LOGISTA HOLDINGS	14.57x	0.74x	2.88x	7.15%	4.39B
XIAMEN XIANGYU CO., LTD.	12.96x	-	-	3.77%	3.49B
KAMIGUMI CO., LTD.	17.4x	1.63x	9.69x	3.96%	3.25B
Average	24.79x	0.95x	7.81x	3.54%	13.76B
Weighted average by Cap.	29.42x	1.32x	11.85x	2.1%