Valuation Tokyu Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 24/07/2026 +04			5-day change	1st Jan Change
1,746.50 ^JPY	+0.60%		-1.44%	-4.56%

07-03	Tranche Update on Tokyu Corporation's Equity Buyback Plan announced on May 12, 2026.	CI
06-29	Tokyu Lowers Convertible Bond Prices Following Dividend Approval	MT

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	985,103	-	-
Change	-	10.83%	3.95%	-11.45%	8.65%	-7.29%	-	-
Enterprise Value (EV) ¹	2,102,073	2,280,625	2,316,631	2,207,536	2,363,783	2,329,736	2,351,849	2,346,689
Change	-	8.49%	1.58%	-4.71%	7.08%	-1.44%	0.95%	-0.22%
P/E	109x	41x	17.4x	12.5x	12.2x	10.9x	10.5x	10.2x
PBR	1.36x	1.46x	1.4x	1.17x	1.16x	1.04x	0.97x	0.9x
PEG	-	0x	0x	0.5x	0.9x	1.96x	3.22x	2.83x
Capitalization / Revenue	1.09x	1.14x	1.06x	0.93x	0.98x	0.87x	0.85x	0.84x
EV / Revenue	2.39x	2.45x	2.23x	2.09x	2.18x	2.05x	2.03x	1.99x
EV / EBITDA	18.2x	17.9x	12.8x	11.6x	12.3x	11.5x	11.1x	10.8x
EV / EBIT	66.6x	51.1x	24.4x	21.3x	22.9x	21.2x	20.4x	19.8x
EV / FCF	311x	-38.6x	52.3x	76.8x	-45.2x	-158x	114x	110x
FCF Yield	0.32%	-2.59%	1.91%	1.3%	-2.21%	-0.63%	0.88%	0.91%
Dividend per Share ²	15	15	17.5	24	30	32.38	34.43	38.86
Rate of return	0.94%	0.85%	0.95%	1.42%	1.61%	1.85%	1.97%	2.22%
EPS ²	14.58	42.94	105.8	134.8	152.2	160.7	166	171.9
Distribution rate	103%	34.9%	16.5%	17.8%	19.7%	20.1%	20.7%	22.6%
Net sales ¹	879,112	931,293	1,037,819	1,054,900	1,086,179	1,136,794	1,156,522	1,179,171
EBITDA ¹	115,735	127,576	181,600	190,000	191,700	203,003	211,081	218,234
EBIT ¹	31,544	44,603	94,905	103,400	103,193	110,054	115,132	118,300
Net income ¹	8,782	25,995	63,763	79,600	87,071	91,125	92,768	94,543
Net Debt ¹	1,143,481	1,218,177	1,212,175	1,229,591	1,301,200	1,344,634	1,366,747	1,361,586
Reference price ²	1,592.00	1,762.00	1,844.00	1,685.00	1,861.50	1,746.50	1,746.50	1,746.50
Nbr of stocks (in thousands)	602,131	602,978	598,946	580,383	570,821	564,044	-	-
Announcement Date	13/05/22	11/05/23	13/05/24	14/05/25	12/05/26	-	-	-

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.($)
TOKYU CORPORATION	10.87x	2.05x	11.48x	1.85%	6.02B
CENTRAL JAPAN RAILWAY COMPANY	7.61x	3.89x	8.11x	0.83%	22.59B
WEST JAPAN RAILWAY COMPANY	13.29x	1.59x	8.13x	3.27%	8.27B
HANKYU HANSHIN HOLDINGS, INC.	13.59x	2.01x	12.87x	2.17%	6.7B
INDIAN RAILWAY CATERING & TOURISM CORPORATION LIMITED	27.66x	7.17x	20.88x	1.86%	4.11B
KINTETSU GROUP HOLDINGS CO.,LTD.	13.77x	0.93x	10.69x	1.9%	4.04B
KEISEI ELECTRIC RAILWAY CO., LTD.	13.69x	2.86x	14.38x	1.88%	3.67B
ODAKYU ELECTRIC RAILWAY CO., LTD.	14.92x	2.9x	12.87x	3.46%	3.65B
TOBU RAILWAY CO., LTD.	10.26x	1.98x	10.48x	2.49%	3.6B
KEIO CORPORATION	10.7x	1.79x	10.19x	2.83%	2.77B
Average	13.64x	2.72x	12.01x	2.25%	6.54B
Weighted average by Cap.	11.90x	2.95x	10.71x	1.88%