Valuation SG Holdings Co.,Ltd.

Equities

Delayed Japan Exchange Other stock markets 07:30:00 15/05/2026 BST			5-day change	1st Jan Change
1,444.00 ^JPY	+0.31%		-2.13%	+0.73%

03-23	SG Holdings Co.,Ltd.(TSE:9143) added to S&P Japan Mid Cap 100	CI
03-23	SG Holdings Co.,Ltd.(TSE:9143) dropped from S&P International 700	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,611,566	1,468,702	1,235,222	1,190,265	935,703	858,994	-	-
Change	-	-8.86%	-15.9%	-3.64%	-21.39%	-8.2%	-	-
Enterprise Value (EV) ¹	1,666,170	1,516,595	1,154,210	1,127,796	1,024,215	1,105,469	1,113,341	1,120,908
Change	-	-8.98%	-23.89%	-2.29%	-9.18%	7.93%	0.71%	0.68%
P/E ratio	21.7x	13.8x	9.82x	20.5x	16.1x	15.1x	14.1x	12.8x
PBR	4.05x	2.96x	2.23x	2.06x	1.61x	1.62x	1.53x	1.44x
PEG	-	0.3x	0.5x	-0.4x	-249.5x	2.67x	3.58x	1.2x
Capitalization / Revenue	1.23x	0.92x	0.86x	0.9x	0.63x	0.54x	0.5x	0.48x
EV / Revenue	1.27x	0.95x	0.8x	0.86x	0.69x	0.67x	0.65x	0.63x
EV / EBITDA	13.1x	8.15x	6.88x	9.09x	7.79x	7.92x	7.5x	7.14x
EV / EBIT	16.4x	9.74x	8.53x	12.6x	11.7x	12.1x	11.7x	11x
EV / FCF	34x	41.5x	8.4x	43.6x	-10.9x	-5.82x	21.5x	20.7x
FCF Yield	2.94%	2.41%	11.9%	2.29%	-9.14%	-12.9%	4.65%	4.83%
Dividend per Share ²	35	50	51	51	52	53	54	55.11
Rate of return	1.38%	2.16%	2.6%	2.68%	3.48%	3.58%	3.75%	3.83%
EPS ²	117	168	199.6	92.98	92.92	98.17	102.1	112.8
Distribution rate	29.9%	29.8%	25.6%	54.9%	56%	54%	52.9%	48.9%
Net sales ¹	1,312,085	1,588,375	1,434,609	1,316,940	1,479,239	1,644,762	1,720,272	1,784,206
EBITDA ¹	127,591	186,057	167,716	124,021	131,400	139,598	148,521	156,993
EBIT ¹	101,726	155,713	135,275	89,204	87,847	90,247	95,371	102,114
Net income ¹	74,342	106,733	126,511	58,279	58,120	59,066	61,183	66,378
Net Debt ¹	54,604	47,893	-81,012	-62,469	88,512	246,475	254,346	261,913
Reference price ²	2,537.00	2,312.00	1,960.00	1,903.00	1,496.00	1,439.50	1,439.50	1,439.50
Nbr of stocks (in thousands)	635,225	635,252	630,215	625,468	625,470	596,731	-	-
Announcement Date	30/04/21	28/04/22	28/04/23	30/04/24	09/05/25	08/05/26	-	-

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.($)
SG HOLDINGS CO.,LTD.	14.66x	0.67x	7.92x	3.68%	5.43B
FEDEX CORPORATION	21.96x	1.12x	9.63x	1.52%	90.67B
UNITED PARCEL SERVICE, INC.	13.9x	1.15x	8.34x	6.67%	83.66B
DHL GROUP	14.81x	0.91x	6.83x	4.07%	62.14B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	22.62x	1.63x	15.55x	1.02%	20.09B
J&T GLOBAL EXPRESS LIMITED	20.44x	0.67x	7.66x	-.--%	10.59B
INPOST S.A.	25.8x	2.39x	8.83x	-.--%	8.9B
SINOTRANS LIMITED	9.79x	0.31x	6x	5.53%	6.01B
GXO LOGISTICS, INC.	26.94x	0.54x	7.89x	-.--%	5.74B
Average	18.99x	1.04x	8.74x	2.5%	32.58B
Weighted average by Cap.	17.96x	1.10x	8.84x	3.48%