Valuation East Japan Railway Company

Equities

9020

JP3783600004

Passenger Transportation, Ground & Sea

Market Closed - Japan Exchange Other stock markets 11:53:38 18/05/2026 am IST			5-day change	1st Jan Change
3,693.00 ^JPY	-1.94%		+1.48%	-10.62%

30/04	East Japan Railway's Profit Increases 11% in Fiscal Year 2026	MT
30/04	East Japan Railway Company Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Company Valuation: East Japan Railway Company

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	29,57,186	26,82,169	27,63,859	32,99,939	33,41,212	42,52,072	-	-
Change	-	-9.3%	3.05%	19.4%	1.25%	27.26%	-	-
Enterprise Value (EV) ¹	63,71,419	65,65,739	70,08,485	75,76,203	67,39,813	86,89,205	92,29,850	93,03,944
Change	-	3.05%	6.74%	8.1%	-11.04%	28.92%	0.68%	0.8%
P/E ratio	-5.12x	-28.2x	27.8x	16.8x	14.9x	16.5x	15.6x	14.5x
PBR	1.17x	1.12x	1.12x	0.41x	1.17x	1.34x	1.32x	1.25x
PEG	-	0.3x	-0x	0.2x	1.1x	1.5x	1.3x	1.88x
Capitalization / Revenue	1.68x	1.36x	1.15x	1.21x	1.16x	1.33x	1.29x	1.24x
EV / Revenue	3.61x	3.32x	2.91x	2.78x	2.33x	2.82x	2.81x	2.72x
EV / EBITDA	-48.4x	27.5x	13.2x	10.3x	8.61x	10.3x	10.3x	9.77x
EV / EBIT	-12.2x	-42.7x	49.8x	21.9x	17.9x	21x	20.5x	18.9x
EV / FCF	-7.05x	-19.5x	431x	-164x	-58.8x	-42.6x	259x	70.4x
FCF Yield	-14.2%	-5.12%	0.23%	-0.61%	-1.7%	-2.35%	0.39%	1.42%
Dividend per Share ²	33.33	33.33	33.33	140	60	74	87.75	104.7
Rate of return	1.28%	1.41%	1.36%	4.8%	2.03%	2.04%	2.33%	2.78%
EPS ²	-510.6	-83.9	87.79	173.8	198.3	219.4	241.5	260.2
Distribution rate	-6.53%	-39.7%	38%	80.5%	30.3%	33.7%	36.3%	40.3%
Net sales ¹	17,64,584	19,78,967	24,05,538	27,30,118	28,87,500	30,84,679	32,89,701	34,22,215
EBITDA ¹	-1,31,530	2,38,688	5,30,513	7,37,333	7,82,900	8,42,990	8,96,020	9,52,501
EBIT ¹	-5,20,358	-1,53,938	1,40,628	3,45,161	3,76,700	4,14,258	4,49,921	4,91,388
Net income ¹	-5,77,900	-94,948	99,232	1,96,449	2,24,200	2,47,846	2,71,670	2,93,540
Net Debt ¹	34,14,233	38,83,570	42,44,626	42,76,264	33,98,601	45,97,833	49,77,778	50,51,872
Reference price ²	2,613.00	2,370.00	2,445.00	2,919.00	2,952.00	3,766.00	3,766.00	3,766.00
Nbr of stocks (in thousands)	11,31,721	11,31,717	11,30,413	11,30,503	11,31,847	11,29,068	-	-
Announcement Date	28/04/21	27/04/22	27/04/23	30/04/24	30/04/25	30/04/26	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
EAST JAPAN RAILWAY COMPANY	17.51x	2.99x	10.98x	1.86%	2.68TCr
KYUSHU RAILWAY COMPANY	11.81x	1.98x	8.61x	3.15%	355.96Cr
GUANGSHEN RAILWAY COMPANY LIMITED	11.92x	-	-	4.94%	296.74Cr
Average	13.75x	2.49x	9.79x	3.31%	1.11TCr
Weighted average by Cap.	16.41x	2.87x	10.70x	2.27%