|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,595.00 JPY | -1.37% |
|
-2.44% | -7.35% |
| 06-24 | Transcosmos Inc. Announces Management Changes, Effective June 24, 2026 | CI |
| 06-23 | Transcosmos Opens New Operations Center CX Square Magok In South Korea | CI |
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.($) | ||
|---|---|---|---|---|---|---|
 | 10.46x | 0.17x | 2.95x | 3.98% | 843M | |
| 34.58x | 6.22x | 22.45x | 0.98% | 67.65B | |
| 39.51x | 4.7x | 15.34x | 1.14% | 21.23B | |
| 28.58x | 1.18x | 11.95x | 1.15% | 14.62B | |
| 18.37x | 1.98x | 9.8x | 3.79% | 13.37B | |
| 25.06x | 2.82x | 12.1x | 2.99% | 11.79B | |
| 26.1x | 3.58x | 13.81x | 2.23% | 7.98B | |
| 14.07x | 0.63x | 9x | 1.49% | 6.46B | |
| 17.38x | 0.37x | 8.54x | 4.21% | 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
- Stock Market
- Stocks
- 9715 Stock
- Valuation transcosmos inc.
Select your edition
All financial news and data tailored to specific country editions
