Valuation Shibusawa Logistics Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 24/07/2026 +04			5-day change	1st Jan Change
1,800.00 ^JPY	-1.37%		-11.76%	+41.18%

07-03	Tranche Update on Shibusawa Logistics Corporation's Equity Buyback Plan announced on May 22, 2026.	CI
05-22	Shibusawa Logistics Corporation authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	34,408	35,153	33,668	46,901	46,636	74,082
Change	-	2.16%	-4.22%	39.3%	-0.57%	58.85%
Enterprise Value (EV) ¹	52,748	50,234	46,272	61,833	65,135	90,538
Change	-	-4.77%	-7.89%	33.63%	5.34%	39%
P/E	12.5x	6.69x	8.97x	12.6x	9.61x	11.8x
PBR	0.72x	0.66x	0.59x	0.76x	0.72x	1.1x
PEG	-	0.1x	-0.3x	-17.5x	0.3x	0.4x
Capitalization / Revenue	0.53x	0.49x	0.43x	0.64x	0.59x	0.93x
EV / Revenue	0.81x	0.7x	0.59x	0.84x	0.83x	1.14x
EV / EBITDA	7.77x	6.56x	5.92x	8.76x	8.67x	12.7x
EV / EBIT	14.5x	11.1x	9.45x	14.5x	14x	22.1x
EV / FCF	39x	14.2x	10.1x	99.1x	-29x	22.6x
FCF Yield	2.56%	7.04%	9.94%	1.01%	-3.45%	4.43%
Dividend per Share ²	13	17.5	21.25	25	35	56
Rate of return	2.3%	3.03%	3.83%	3.23%	4.32%	4.25%
EPS ²	45.22	86.44	61.95	61.51	84.3	111.6
Distribution rate	28.7%	20.2%	34.3%	40.6%	41.5%	50.2%
Net sales ¹	65,328	71,746	78,504	73,417	78,620	79,740
EBITDA ¹	6,790	7,657	7,811	7,058	7,517	7,122
EBIT ¹	3,627	4,516	4,895	4,272	4,669	4,098
Net income ¹	2,750	5,257	3,759	3,728	4,908	6,333
Net Debt ¹	18,340	15,081	12,604	14,932	18,499	16,456
Reference price ²	565.75	578.00	555.50	773.75	810.00	1,319.00
Nbr of stocks (in thousands)	60,819	60,819	60,609	60,616	57,575	56,165
Announcement Date	25/06/21	29/06/22	29/06/23	27/06/24	25/06/25	24/06/26

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.($)
SHIBUSAWA LOGISTICS CORPORATION	-	-	-	-	640M
CANADIAN PACIFIC KANSAS CITY LIMITED	26.57x	8.58x	16.61x	0.75%	81.93B
CANADIAN NATIONAL RAILWAY COMPANY	23.13x	7.41x	15.21x	2%	79.3B
XPO, INC.	48.18x	3.17x	19.15x	-.--%	25.14B
C.H. ROBINSON WORLDWIDE, INC.	33.86x	1.48x	23.94x	1.22%	24.22B
U-HAUL HOLDING COMPANY	54.46x	-	-	-	12.46B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	40.97x	1.68x	10.55x	1.09%	11.75B
RYDER SYSTEM, INC.	19.39x	1.32x	6.02x	1.34%	10.37B
SCHNEIDER NATIONAL, INC.	40.69x	1.13x	9.78x	1.04%	6.61B
RUMO S.A.	14.65x	3.27x	5.92x	2.18%	5.09B
Average	33.54x	3.51x	13.40x	1.2%	25.75B
Weighted average by Cap.	30.16x	5.99x	16.00x	1.2%