Valuation SG Holdings Co.,Ltd.

Equities

Delayed Japan Exchange Other stock markets 07:24:56 19/06/2025 BST			5-day change	1st Jan Change
1,640.50 ^JPY	+1.48%		+1.55%	+8.93%

05-09	SG Holdings Co.,Ltd. Provides Consolidated Earnings Guidance for the Half Year and Fiscal Year Ending March 31, 2026	CI
05-09	Sg Holdings Co Ltd - To Buy Back Up To 8.79% Own Shares Worth 75 Billion Yen	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	817,216	1,611,566	1,468,702	1,235,222	1,190,265	911,900	-	-
Change	-	97.2%	-8.86%	-15.9%	-3.64%	-23.39%	-	-
Enterprise Value (EV) ¹	880,302	1,666,170	1,516,595	1,154,210	1,127,796	1,024,215	1,001,468	1,013,336
Change	-	89.27%	-8.98%	-23.89%	-2.29%	-9.18%	1.99%	1.19%
P/E ratio	17.3x	21.7x	13.8x	9.82x	20.5x	16.1x	16.5x	15x
PBR	2.13x	4.05x	2.96x	2.23x	2.06x	1.61x	1.72x	1.65x
PEG	-	0.4x	0.3x	0.5x	-0.4x	-249.5x	3.7x	1.58x
Capitalization / Revenue	0.7x	1.23x	0.92x	0.86x	0.9x	0.63x	0.57x	0.54x
EV / Revenue	0.75x	1.27x	0.95x	0.8x	0.86x	0.69x	0.63x	0.6x
EV / EBITDA	8.94x	13.1x	8.15x	6.88x	9.09x	8x	7.4x	7.05x
EV / EBIT	11.7x	16.4x	9.74x	8.53x	12.6x	11.7x	10.9x	9.96x
EV / FCF	-111x	34x	41.5x	8.4x	43.6x	-10.9x	-9.74x	174x
FCF Yield	-0.9%	2.94%	2.41%	11.9%	2.29%	-9.14%	-10.3%	0.57%
Dividend per Share ²	22	35	50	51	51	52	52.9	53.6
Rate of return	1.71%	1.38%	2.16%	2.6%	2.68%	3.48%	3.27%	3.32%
EPS ²	74.45	117	168	199.6	92.98	92.92	98.24	107.5
Distribution rate	29.6%	29.9%	29.8%	25.6%	54.9%	56%	53.8%	49.8%
Net sales ¹	1,173,498	1,312,085	1,588,375	1,434,609	1,316,940	1,479,239	1,600,740	1,681,294
EBITDA ¹	98,447	127,591	186,057	167,716	124,021	127,976	135,316	143,776
EBIT ¹	75,447	101,726	155,713	135,275	89,204	87,847	91,536	101,705
Net income ¹	47,292	74,342	106,733	126,511	58,279	58,120	59,554	64,462
Net Debt ¹	63,086	54,604	47,893	-81,012	-62,469	88,512	89,567	101,436
Reference price ²	1,286.50	2,537.00	2,312.00	1,960.00	1,903.00	1,616.50	1,616.50	1,616.50
Nbr of stocks (in thousands)	635,225	635,225	635,252	630,215	625,468	564,120	-	-
Announcement Date	30/04/20	30/04/21	28/04/22	28/04/23	30/04/24	09/05/25	-	-

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.($)
SG HOLDINGS CO.,LTD.	17.19x	0.67x	7.78x	3.22%	6.31B
UNITED PARCEL SERVICE, INC.	14.5x	1.17x	8.51x	6.6%	84.01B
FEDEX CORPORATION	14.2x	0.78x	6.66x	2.47%	53.5B
DHL GROUP	13.67x	0.77x	6.09x	4.58%	53.36B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	21.21x	1.4x	14.28x	1.31%	15.49B
INPOST S.A.	19.38x	2.61x	8.36x	-.--%	7.91B
J&T GLOBAL EXPRESS LIMITED	21.32x	0.69x	7.87x	-.--%	7.68B
GXO LOGISTICS, INC.	46.86x	0.54x	8.02x	-.--%	4.89B
SINOTRANS LIMITED	8.49x	0.28x	5.81x	7.32%	4.54B
YAMATO HOLDINGS CO., LTD.	27.61x	0.32x	9.55x	2.36%	4.27B
Average	20.44x	0.92x	8.29x	2.79%	24.2B
Weighted average by Cap.	15.90x	0.99x	7.85x	4.2%