Valuation Takase Corporation

Stocks

Delayed Japan Exchange Other stock markets 04:00:00 31/07/2026 +04			5-day change	1st Jan Change
2,000.00 ^JPY	-.--%		+3.41%	+58.60%

11-12	Tranche Update on Takase Corporation's Equity Buyback Plan announced on November 11, 2025.	CI
11-12	Takase Corporation?s Equity Buyback announced on November 11, 2025 has closed with 80,200 shares, 3.96% for ¥102.66 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,036	2,001	2,498	2,798	2,321	3,759
Change	-	-1.72%	24.84%	12.02%	-17.05%	61.92%
Enterprise Value (EV) ¹	2,330	2,054	2,144	2,011	1,437	2,623
Change	-	-11.85%	4.38%	-6.19%	-28.54%	82.47%
P/E	25.8x	7.49x	8.97x	9.16x	15x	24.2x
PBR	0.33x	0.3x	0.36x	0.39x	0.32x	0.49x
PEG	-	0x	2.36x	0.99x	-0.3x	7.11x
Capitalization / Revenue	0.27x	0.23x	0.28x	0.34x	0.28x	0.44x
EV / Revenue	0.31x	0.24x	0.24x	0.25x	0.17x	0.31x
EV / EBITDA	4.68x	3.56x	3.42x	3.88x	3.3x	5.15x
EV / EBIT	12.7x	7.39x	7.24x	11.7x	18x	12.4x
EV / FCF	7.36x	11x	6.88x	4.56x	-18.3x	5.41x
FCF Yield	13.6%	9.05%	14.5%	21.9%	-5.48%	18.5%
Dividend per Share ²	25	25	35	35	35	35
Rate of return	2.44%	2.48%	2.8%	2.5%	3.03%	1.81%
EPS ²	39.78	134.4	139.6	152.5	77.15	79.78
Distribution rate	62.8%	18.6%	25.1%	23%	45.4%	43.9%
Net sales ¹	7,520	8,654	8,904	8,190	8,345	8,491
EBITDA ¹	498	577	627	518	436	509
EBIT ¹	184	278	296	172	80	212
Net income ¹	79	267	278	305	155	159
Net Debt ¹	294	53	-354	-787	-884	-1,136
Reference price ²	1,024.50	1,007.00	1,251.50	1,397.50	1,155.00	1,931.00
Nbr of stocks (in thousands)	1,988	1,987	1,996	2,002	2,010	1,947
Announcement Date	29/06/21	28/06/22	28/06/23	27/06/24	25/06/25	17/06/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TAKASE CORPORATION	-	-	-	-	24.43M
DSV A/S	33.29x	1.38x	11.69x	0.51%	51.65B
KUEHNE UND NAGEL INTERNATIONAL AG	23.47x	1.1x	11.6x	3.29%	30.19B
HYUNDAI GLOVIS CO., LTD.	8.99x	0.4x	4.34x	3.12%	10.44B
NIPPON EXPRESS HOLDINGS, INC.	20.97x	0.72x	6.55x	1.95%	7.93B
LOGISTA HOLDINGS	17.73x	1.24x	4.62x	5.66%	5.62B
MITSUBISHI LOGISTICS CORPORATION	21.15x	2.29x	17.52x	2.66%	3.44B
KAMIGUMI CO., LTD.	17.51x	1.73x	10.16x	4.05%	3.21B
SANKYU INC.	13.74x	0.85x	7.89x	2.94%	2.98B
Average	19.61x	1.21x	9.29x	3.02%	12.83B
Weighted average by Cap.	25.62x	1.19x	10.34x	2.05%