Valuation SG Holdings Co.,Ltd.

Equities

Delayed Japan Exchange Other stock markets 00:38:25 16/01/2026 GMT			5-day change	1st Jan Change
1,490.50 ^JPY	-0.23%		+1.67%	+3.98%

01-13	Tranche Update on SG Holdings Co.,Ltd.'s Equity Buyback Plan announced on May 9, 2025.	CI
12-22	SG Holdings Co.,Ltd.'s Equity Buyback announced on May 9, 2025, has closed with 48,753,600 shares, representing 7.91% for ¥74,999.95 million.	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	895,150	-	-
Change	-	-8.86%	-15.9%	-3.64%	-21.39%	-4.33%	-	-
Enterprise Value (EV) ¹	1,666,170	1,516,595	1,154,210	1,127,796	935,703	1,122,391	1,147,683	1,153,813
Change	-	-8.98%	-23.89%	-2.29%	-17.03%	19.95%	2.25%	0.53%
P/E ratio	21.7x	13.8x	9.82x	20.5x	16.1x	15.1x	14x	13.1x
PBR	4.05x	2.96x	2.23x	2.06x	1.61x	1.66x	1.59x	1.51x
PEG	-	0.3x	0.5x	-0.4x	-249.5x	2.39x	1.7x	1.98x
Capitalization / Revenue	1.23x	0.92x	0.86x	0.9x	0.63x	0.55x	0.52x	0.5x
EV / Revenue	1.27x	0.95x	0.8x	0.86x	0.63x	0.68x	0.67x	0.65x
EV / EBITDA	13.1x	8.15x	6.88x	9.09x	7.12x	8.12x	7.88x	7.58x
EV / EBIT	16.4x	9.74x	8.53x	12.6x	10.7x	12.1x	11.8x	11.2x
EV / FCF	34x	41.5x	8.4x	43.6x	-9.99x	-5.27x	33.4x	26.8x
FCF Yield	2.94%	2.41%	11.9%	2.29%	-10%	-19%	2.99%	3.73%
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%	3.55%	3.61%	3.69%
EPS ²	117	168	199.6	92.98	92.92	98.78	106.9	114
Distribution rate	29.9%	29.8%	25.6%	54.9%	56%	53.7%	50.5%	48.4%
Net sales ¹	1,312,085	1,588,375	1,434,609	1,316,940	1,479,239	1,641,027	1,718,365	1,773,271
EBITDA ¹	127,591	186,057	167,716	124,021	131,400	138,243	145,608	152,121
EBIT ¹	101,726	155,713	135,275	89,204	87,847	92,509	97,571	103,114
Net income ¹	74,342	106,733	126,511	58,279	58,120	59,213	62,975	67,234
Net Debt ¹	54,604	47,893	-81,012	-62,469	-	227,240	252,533	258,663
Reference price ²	2,537.00	2,312.00	1,960.00	1,903.00	1,496.00	1,494.00	1,494.00	1,494.00
Nbr of stocks (in thousands)	635,225	635,252	630,215	625,468	625,470	599,163	-	-
Announcement Date	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SG HOLDINGS CO.,LTD.	14.9x	0.68x	8.02x	3.6%	5.57B
UNITED PARCEL SERVICE, INC.	16.38x	1.26x	9.17x	6.1%	91.12B
FEDEX CORPORATION	18.91x	0.97x	8.54x	1.83%	73.72B
DHL GROUP	15.52x	0.9x	6.88x	3.91%	62.35B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	27.5x	1.88x	18.64x	0.93%	21.74B
J&T GLOBAL EXPRESS LIMITED	43.29x	1.13x	13.99x	-.--%	13.4B
INPOST S.A.	26.03x	2.5x	8.77x	-.--%	7.79B
GXO LOGISTICS, INC.	101.79x	0.64x	9.63x	-.--%	6.52B
SINOTRANS LIMITED	7.18x	0.35x	5.44x	7.59%	5.75B
WUCHAN ZHONGDA GROUP CO.,LTD.	7.51x	-	-	-	4.29B
Average	27.90x	1.14x	9.90x	2.66%	29.22B
Weighted average by Cap.	20.72x	1.14x	9.36x	3.53%