|
Market Closed -
Japan Exchange
09:30:00 18/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,662.50 JPY | -1.45% |
|
-0.57% | -9.15% |
| 08-24 | Tranche Update on Tokyu Corporation's Equity Buyback Plan announced on May 12, 2026. | CI |
| 08-24 | Tokyu Completes 20 Billion Yen Share Repurchase | MT |
Company Valuation: Tokyu Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 958,592 | 1,062,448 | 1,104,456 | 977,945 | 1,062,583 | 938,101 | - | - |
| Change | - | 10.83% | 3.95% | -11.45% | 8.65% | -11.72% | - | - |
| Enterprise Value (EV) 1 | 2,102,073 | 2,280,625 | 2,316,631 | 2,207,536 | 2,363,783 | 2,248,182 | 2,279,949 | 2,307,404 |
| Change | - | 8.49% | 1.58% | -4.71% | 7.08% | -4.89% | 1.41% | 1.2% |
| P/E | 109x | 41x | 17.4x | 12.5x | 12.2x | 10.3x | 10.1x | 9.72x |
| PBR | 1.36x | 1.46x | 1.4x | 1.17x | 1.16x | 0.99x | 0.92x | 0.86x |
| PEG | - | 0x | 0x | 0.5x | 0.9x | 1.86x | 3.6x | 2.77x |
| Capitalization / Revenue | 1.09x | 1.14x | 1.06x | 0.93x | 0.98x | 0.83x | 0.81x | 0.8x |
| EV / Revenue | 2.39x | 2.45x | 2.23x | 2.09x | 2.18x | 1.98x | 1.98x | 1.96x |
| EV / EBITDA | 18.2x | 17.9x | 12.8x | 11.6x | 12.3x | 11.1x | 10.8x | 10.6x |
| EV / EBIT | 66.6x | 51.1x | 24.4x | 21.3x | 22.9x | 20.6x | 20x | 19.6x |
| EV / FCF | 311x | -38.6x | 52.3x | 76.8x | -45.2x | -194x | 120x | 121x |
| FCF Yield | 0.32% | -2.59% | 1.91% | 1.3% | -2.21% | -0.52% | 0.83% | 0.83% |
| Dividend per Share 2 | 15 | 15 | 17.5 | 24 | 30 | 32.25 | 34.43 | 36.67 |
| Rate of return | 0.94% | 0.85% | 0.95% | 1.42% | 1.61% | 1.94% | 2.07% | 2.21% |
| EPS 2 | 14.58 | 42.94 | 105.8 | 134.8 | 152.2 | 160.7 | 165.2 | 171 |
| Distribution rate | 103% | 34.9% | 16.5% | 17.8% | 19.7% | 20.1% | 20.8% | 21.4% |
| Net sales 1 | 879,112 | 931,293 | 1,037,819 | 1,054,900 | 1,086,179 | 1,135,098 | 1,154,237 | 1,177,329 |
| EBITDA 1 | 115,735 | 127,576 | 181,600 | 190,000 | 191,700 | 202,875 | 210,427 | 217,484 |
| EBIT 1 | 31,544 | 44,603 | 94,905 | 103,400 | 103,193 | 109,007 | 113,793 | 117,543 |
| Net income 1 | 8,782 | 25,995 | 63,763 | 79,600 | 87,071 | 90,925 | 92,164 | 93,786 |
| Net Debt 1 | 1,143,481 | 1,218,177 | 1,212,175 | 1,229,591 | 1,301,200 | 1,310,081 | 1,341,848 | 1,369,304 |
| Reference price 2 | 1,592.00 | 1,762.00 | 1,844.00 | 1,685.00 | 1,861.50 | 1,662.50 | 1,662.50 | 1,662.50 |
| Nbr of stocks (in thousands) | 602,131 | 602,978 | 598,946 | 580,383 | 570,821 | 564,271 | - | - |
| Announcement Date | 5/13/22 A | 5/11/23 A | 5/13/24 A | 5/14/25 A | 5/12/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.35x | 1.98x | 11.08x | 1.94% | 5.98B | |
| 7.45x | 3.9x | 8.16x | 0.85% | 23.09B | |
| 13.23x | 1.59x | 8.08x | 3.2% | 8.8B | |
| 13.17x | 1.98x | 12.79x | 2.22% | 6.83B | |
| 13.88x | 0.94x | 10.8x | 1.86% | 4.3B | |
| 14.75x | 2.97x | 14.69x | 1.73% | 4.23B | |
| 25.22x | 6.07x | 18.84x | 1.97% | 3.97B | |
| 15.38x | 2.92x | 12.78x | 3.33% | 3.92B | |
| 10.26x | 1.96x | 10.38x | 2.53% | 3.69B | |
| 10.63x | 1.75x | 9.84x | 2.84% | 2.88B | |
| Average | 13.43x | 2.61x | 11.74x | 2.25% | 6.77B | |
| Weighted average by Cap. | 11.69x | 2.86x | 10.54x | 1.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9005 Stock
- Valuation Tokyu Corporation
Select your edition
All financial news and data tailored to specific country editions
