Valuation Iino Kaiun Kaisha, Ltd.

Stocks

Market Closed - Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
1,662.00 ^JPY	+1.78%		+2.91%	+17.21%

08-04	Iino Kaiun Kaisha, Ltd. Revises Consolidated Dividend Guidance for the Second Quarter Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
08-04	Iino Kaiun Kaisha, Ltd. Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	87,395	106,228	129,715	105,486	185,261	175,844	-	-
Change	-	21.55%	22.11%	-18.68%	75.63%	-5.08%	-	-
Enterprise Value (EV)	201,633	211,096	235,538	216,511	314,281	175,844	175,844	175,844
Change	-	4.69%	11.58%	-8.08%	45.16%	-44.05%	0%	0%
P/E	6.98x	4.68x	6.57x	5.74x	12x	12.5x	11.8x	10.7x
PBR	0.96x	0.96x	0.98x	0.72x	1.17x	-	-	-
PEG	-	0.1x	-0.5x	-0.82x	-0.7x	-1.5x	2.01x	1x
Capitalization / Revenue	0.84x	0.75x	0.94x	0.74x	1.46x	1.29x	1.24x	1.17x
EV / Revenue	0x	0x	0x	0x	0x	1.29x	1.24x	1.17x
EV / EBITDA	-	-	-	-	0x	6.63x	5.12x	4.72x
EV / EBIT	0x	0x	0x	0x	0x	14.8x	11.9x	10.8x
EV / FCF	0x	0x	0x	-0x	-0x	-17x	-17.2x	-23.5x
FCF Yield	3.84%	12.5%	6.32%	-3.56%	-18.5%	-5.87%	-5.81%	-4.25%
Dividend per Share ²	36	65	56	58	59	53	55	61
Rate of return	4.36%	6.47%	4.57%	5.82%	3.37%	3.19%	3.31%	3.67%
EPS ²	118.4	214.4	186.6	173.6	145.5	133.3	141.2	155.6
Distribution rate	30.4%	30.3%	30%	33.4%	40.6%	39.8%	39%	39.2%
Net sales ¹	104,100	141,324	137,950	141,866	127,295	135,860	141,510	150,270
EBITDA ¹	-	-	-	-	26,981	26,520	34,320	37,240
EBIT ¹	7,524	19,835	19,063	17,100	13,439	11,920	14,760	16,210
Net income ¹	12,526	22,681	19,745	18,367	15,391	14,110	14,930	16,470
Net Debt	114,238	104,868	105,823	111,025	129,020	-	-	-
Reference price ²	826.00	1,004.00	1,226.00	997.00	1,751.00	1,662.00	1,662.00	1,662.00
Nbr of stocks (in thousands)	105,805	105,804	105,804	105,803	105,803	105,803	-	-
Announcement Date	10/05/22	09/05/23	07/05/24	08/05/25	08/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IINO KAIUN KAISHA, LTD.	12.47x	-	-	3.19%	1.12B
AP MOLLER MAERSK	6.77x	0.68x	3.18x	5.6%	48.97B
COSCO SHIPPING HOLDINGS CO., LTD.	6.83x	0.69x	2.87x	7.71%	39.31B
HAPAG-LLOYD AG	26.47x	1.31x	6.99x	2.06%	26.2B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	7.85x	3.62x	6.54x	5.15%	21.49B
NIPPON YUSEN KABUSHIKI KAISHA	11.18x	1.48x	10.8x	3.97%	19.34B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.27x	1.22x	3.48x	7.47%	18.01B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.81x	4.12x	10x	7.26%	16.67B
MITSUI O.S.K. LINES, LTD.	8.43x	2.15x	13.9x	2.68%	16.74B
HMM CO.,LTD	9.67x	0.98x	3.95x	3.02%	16.51B
Average	10.77x	1.81x	6.86x	4.81%	22.44B
Weighted average by Cap.	10.26x	1.54x	5.95x	5.23%