Valuation Shibusawa Logistics Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 06/08/2026 +04			5-day change	1st Jan Change
1,870.00 ^JPY	-1.01%		+4.70%	+46.67%

07-30	Shibusawa Logistics Corporation completed the acquisition of Meitetsu World Transport from Nagoya Railroad Co., Ltd..	CI
07-27	Tranche Update on Shibusawa Logistics Corporation's Equity Buyback Plan announced on May 22, 2026.	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	-	-	-	-	689M
CANADIAN PACIFIC KANSAS CITY LIMITED	26.42x	8.34x	16.31x	0.77%	80.27B
CANADIAN NATIONAL RAILWAY COMPANY	21.85x	7.05x	14.47x	2.06%	77.01B
XPO, INC.	41.74x	2.9x	17.23x	-.--%	23.44B
C.H. ROBINSON WORLDWIDE, INC.	25.34x	1.05x	17.84x	1.64%	17.95B
U-HAUL HOLDING COMPANY	56.12x	-	-	-	12.87B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	39.77x	1.65x	10.35x	1.13%	11.52B
RYDER SYSTEM, INC.	18.86x	1.33x	6.1x	1.35%	10.18B
SCHNEIDER NATIONAL, INC.	35x	1.07x	9.14x	1.08%	6.4B
ARCBEST CORPORATION	40.99x	0.69x	8.24x	0.34%	3.17B
Average	34.01x	3.01x	12.46x	1.05%	24.35B
Weighted average by Cap.	28.68x	5.83x	14.85x	1.24%