Valuation Sankyu Inc.

Stocks

Delayed Japan Exchange Other stock markets 09:04:38 14/07/2026 am IST			5-day change	1st Jan Change
8,756.00 ^JPY	+1.19%		-0.76%	+3.57%

02/07	Tranche Update on Sankyu Inc.'s Equity Buyback Plan announced on May 14, 2026.	CI
28/05	Sankyu Inc. Establishes New Real Estate Management Subsidiary	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,33,402	2,86,920	2,91,563	3,23,235	4,37,272	4,33,757	-	-
Change	-	22.93%	1.62%	10.86%	35.28%	-0.8%	-	-
Enterprise Value (EV) ¹	2,43,328	2,90,414	2,98,428	3,64,131	4,92,298	4,96,860	5,11,500	5,14,099
Change	-	19.35%	2.76%	22.02%	35.2%	0.93%	2.95%	0.51%
P/E	10.4x	11.5x	12.2x	10.7x	14.2x	12.7x	12.2x	11.2x
PBR	0.95x	1.07x	1.03x	1.1x	1.44x	1.39x	1.32x	1.25x
PEG	-	1x	27.11x	0.3x	1.88x	1.1x	3.33x	1.19x
Capitalization / Revenue	0.42x	0.5x	0.52x	0.53x	0.69x	0.67x	0.66x	0.65x
EV / Revenue	0.44x	0.5x	0.53x	0.6x	0.78x	0.77x	0.78x	0.77x
EV / EBITDA	4.57x	5.04x	5.4x	5.72x	7.7x	7.11x	7.09x	6.65x
EV / EBIT	7.06x	7.61x	8.47x	8.29x	11.4x	10.5x	10.6x	9.77x
EV / FCF	8.46x	17.3x	90.5x	21.3x	15x	26x	26.8x	33.7x
FCF Yield	11.8%	5.77%	1.1%	4.69%	6.66%	3.85%	3.73%	2.97%
Dividend per Share ²	110	150	174	232	246	278.8	288	312.4
Rate of return	2.76%	3.06%	3.33%	3.78%	2.82%	3.22%	3.33%	3.61%
EPS ²	382.5	426.7	428.6	571	614	683.7	708.8	775.2
Distribution rate	28.8%	35.2%	40.6%	40.6%	40.1%	40.8%	40.6%	40.3%
Net sales ¹	5,53,831	5,79,226	5,63,547	6,06,791	6,31,573	6,46,283	6,52,683	6,70,280
EBITDA ¹	53,189	57,677	55,245	63,621	63,918	69,893	72,181	77,296
EBIT ¹	34,465	38,169	35,216	43,945	43,240	47,500	48,333	52,600
Net income ¹	22,636	24,959	24,379	30,747	31,505	33,658	34,025	36,790
Net Debt ¹	9,926	3,494	6,865	40,896	55,026	63,103	77,743	80,342
Reference price ²	3,990.00	4,905.00	5,222.00	6,132.00	8,723.00	8,653.00	8,653.00	8,653.00
Nbr of stocks (in thousands)	58,497	58,495	55,834	52,713	50,129	50,128	-	-
Announcement Date	10/05/22	10/05/23	13/05/24	12/05/25	14/05/26	-	-	-

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.($)
SANKYU INC.	12.72x	0.77x	7.14x	3.21%	269.82Cr
DSV A/S	37.41x	1.6x	13.39x	0.43%	6.06TCr
KUEHNE UND NAGEL INTERNATIONAL AG	24.61x	1.14x	11.98x	3.15%	3.02TCr
HYUNDAI GLOVIS CO., LTD.	8.42x	0.38x	3.97x	3.25%	956.99Cr
NIPPON EXPRESS HOLDINGS, INC.	21.23x	0.72x	6.59x	1.93%	789.16Cr
LOGISTA HOLDINGS	16.27x	1.06x	4.02x	6.11%	512.15Cr
MITSUBISHI LOGISTICS CORPORATION	20.75x	2.22x	17.01x	2.8%	333.64Cr
KAMIGUMI CO., LTD.	17.5x	1.72x	10.15x	4.06%	316.29Cr
Average	19.86x	1.20x	9.28x	3.12%	1.53TCr
Weighted average by Cap.	28.55x	1.32x	11.35x	1.87%