Valuation Inui Global Logistics Co., Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 29/06/2026 +03			5-day change	1st Jan Change
1,465.00 ^JPY	+1.74%		-0.68%	+6.78%

12/05/23	Inui Global Logistics Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023	CI
04/11/20	Inui Global Logistics Announces Voting Results	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	26,530	50,234	44,914	26,027	33,879	36,689
Change	-	89.35%	-10.59%	-42.05%	30.17%	8.3%
Enterprise Value (EV) ¹	48,181	56,932	50,699	40,448	45,025	49,009
Change	-	18.16%	-10.95%	-20.22%	11.31%	8.85%
P/E	-22.4x	4.24x	4.55x	21.8x	6.74x	44x
PBR	1.47x	1.68x	1.32x	0.82x	0.92x	0.98x
PEG	-	-0x	-0.3x	-0.2x	0x	-0.5x
Capitalization / Revenue	1.41x	1.34x	1.01x	0.88x	1.07x	1.09x
EV / Revenue	2.55x	1.51x	1.15x	1.37x	1.42x	1.46x
EV / EBITDA	24.3x	3.42x	3.12x	8.41x	6.5x	7.95x
EV / EBIT	-39.1x	4.26x	3.88x	24.1x	12.3x	22.7x
EV / FCF	-14.4x	4.83x	15.3x	-12.1x	-28.3x	-282x
FCF Yield	-6.95%	20.7%	6.52%	-8.27%	-3.54%	-0.35%
Dividend per Share ²	6	224	184	14.28	76	9.93
Rate of return	0.56%	11.2%	10.3%	1.38%	5.64%	0.68%
EPS ²	-47.51	473.9	393.7	47.6	199.9	33.1
Distribution rate	-12.6%	47.3%	46.7%	30%	38%	30%
Net sales ¹	18,879	37,597	44,267	29,494	31,770	33,636
EBITDA ¹	1,981	16,664	16,265	4,810	6,924	6,162
EBIT ¹	-1,233	13,367	13,068	1,679	3,658	2,159
Net income ¹	-1,186	11,848	9,857	1,194	5,021	833
Net Debt ¹	21,651	6,698	5,785	14,421	11,146	12,320
Reference price ²	1,062.00	2,008.00	1,793.00	1,037.00	1,348.00	1,457.00
Nbr of stocks (in thousands)	24,981	25,017	25,050	25,098	25,132	25,181
Announcement Date	6/28/21 A	6/22/22 A	6/22/23 A	6/24/24 A	6/19/25 A	6/18/26 A

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.($)
INUI GLOBAL LOGISTICS CO., LTD.	-	-	-	-	224M
AP MOLLER MAERSK	35.09x	0.68x	4.94x	1.01%	34.49B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	14.17x	5.18x	9.9x	3.36%	23.22B
HAPAG-LLOYD AG	-73.15x	1.24x	10.24x	1.86%	22.57B
NIPPON YUSEN KABUSHIKI KAISHA	10.29x	1.25x	9.66x	3.95%	13.14B
ADNOC LOGISTICS & SERVICES PLC	11.8x	2.76x	8.16x	2.94%	11.93B
HMM CO.,LTD	13.15x	0.62x	3.11x	3.24%	11.26B
MITSUI O.S.K. LINES, LTD.	8.76x	2.07x	14.04x	3.83%	11.09B
KAWASAKI KISEN KAISHA, LTD.	13.29x	1.62x	12.03x	4.88%	9.32B
WAN HAI LINES LTD.	6.68x	-	-	2.92%	6.75B
Average	4.45x	1.93x	9.01x	3.11%	14.4B
Weighted average by Cap.	4.02x	1.94x	8.46x	2.68%