Company Valuation: transcosmos inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 132,301 123,748 117,665 119,539 145,769 134,714 - -
Change - -6.46% -4.92% 1.59% 21.94% -7.58% - -
Enterprise Value (EV) 1 95,653 88,830 71,459 62,570 79,752 68,114 63,014 57,714
Change - -7.13% -19.56% -12.44% 27.46% -14.59% -7.49% -8.41%
P/E 6.16x 8.05x 11.7x 10.5x 11.1x 10.3x 9.76x 9.2x
PBR 1.17x 1.14x 1.09x 1.01x 1.14x 0.93x 0.9x 0.85x
PEG - -0.3x -0.4x 0.9x 0.7x -46.11x 1.71x 1.5x
Capitalization / Revenue 0.37x 0.33x 0.32x 0.32x 0.37x 0.32x 0.31x 0.29x
EV / Revenue 0.27x 0.24x 0.2x 0.17x 0.2x 0.16x 0.14x 0.13x
EV / EBITDA 3.04x 3.08x 4.11x 3x 3.63x 2.87x 2.52x 2.18x
EV / EBIT 3.7x 3.81x 6.23x 4.32x 4.82x 3.87x 3.36x 2.89x
EV / FCF 10x 5.4x 4.05x 4.59x 6.8x 4.11x 4.61x 3.97x
FCF Yield 9.98% 18.5% 24.7% 21.8% 14.7% 24.3% 21.7% 25.2%
Dividend per Share 2 156 117 81 106 140 145 138 147.5
Rate of return 4.89% 3.73% 2.58% 3.32% 3.6% 4.03% 3.84% 4.1%
EPS 2 518.1 389.2 269.5 302.4 349.2 348.4 368.3 391
Distribution rate 30.1% 30.1% 30.1% 35.1% 40.1% 41.6% 37.5% 37.7%
Net sales 1 354,085 373,830 362,201 375,849 393,866 415,315 436,210 458,265
EBITDA 1 31,482 28,799 17,369 20,837 21,983 23,720 24,985 26,420
EBIT 1 25,846 23,290 11,474 14,475 16,558 17,615 18,760 19,950
Net income 1 21,488 15,767 10,097 11,332 13,084 13,055 13,800 14,650
Net Debt 1 -36,648 -34,918 -46,206 -56,969 -66,017 -66,600 -71,700 -77,000
Reference price 2 3,190.00 3,135.00 3,140.00 3,190.00 3,890.00 3,595.00 3,595.00 3,595.00
Nbr of stocks (in thousands) 41,474 39,473 37,473 37,473 37,473 37,473 - -
Announcement Date 28/04/22 28/04/23 30/04/24 30/04/25 30/04/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.46x0.17x2.95x3.98% 843M
34.58x6.22x22.45x0.98% 67.65B
39.51x4.7x15.34x1.14% 21.23B
28.58x1.18x11.95x1.15% 14.62B
18.37x1.98x9.8x3.79% 13.37B
25.06x2.82x12.1x2.99% 11.79B
26.1x3.58x13.81x2.23% 7.98B
14.07x0.63x9x1.49% 6.46B
17.38x0.37x8.54x4.21% 4.99B
Average 23.79x 2.41x 11.77x 2.44% 16.55B
Weighted average by Cap. 30.43x 4.25x 16.83x 1.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 9715 Stock
  4. Valuation transcosmos inc.