|
Market Closed -
Japan Exchange
10:30:00 08/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,360.00 JPY | 0.00% |
|
-4.00% | -13.40% |
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 | 125,908 | - | - |
| Change | - | -6.46% | -4.92% | 1.59% | 21.94% | -13.63% | - | - |
| Enterprise Value (EV) 1 | 95,653 | 88,830 | 71,459 | 62,570 | 79,752 | 59,308 | 54,208 | 48,908 |
| Change | - | -7.13% | -19.56% | -12.44% | 27.46% | -25.63% | -8.6% | -9.78% |
| P/E | 6.16x | 8.05x | 11.7x | 10.5x | 11.1x | 9.88x | 9.29x | 8.71x |
| PBR | 1.17x | 1.14x | 1.09x | 1.01x | 1.14x | 0.93x | 0.87x | 0.81x |
| PEG | - | -0.3x | -0.4x | 0.9x | 0.7x | -3.76x | 1.45x | 1.3x |
| Capitalization / Revenue | 0.37x | 0.33x | 0.32x | 0.32x | 0.37x | 0.3x | 0.29x | 0.28x |
| EV / Revenue | 0.27x | 0.24x | 0.2x | 0.17x | 0.2x | 0.14x | 0.12x | 0.11x |
| EV / EBITDA | 3.04x | 3.08x | 4.11x | 3x | 3.63x | 2.52x | 2.21x | 1.92x |
| EV / EBIT | 3.7x | 3.81x | 6.23x | 4.32x | 4.82x | 3.48x | 2.92x | 2.47x |
| EV / FCF | 10x | 5.4x | 4.05x | 4.59x | 6.8x | 3.58x | 3.97x | 3.36x |
| FCF Yield | 9.98% | 18.5% | 24.7% | 21.8% | 14.7% | 27.9% | 25.2% | 29.7% |
| 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% | 4.32% | 4.11% | 4.39% |
| EPS 2 | 518.1 | 389.2 | 269.5 | 302.4 | 349.2 | 340 | 361.8 | 385.9 |
| Distribution rate | 30.1% | 30.1% | 30.1% | 35.1% | 40.1% | 42.6% | 38.1% | 38.2% |
| Net sales 1 | 354,085 | 373,830 | 362,201 | 375,849 | 393,866 | 415,045 | 435,430 | 456,705 |
| EBITDA 1 | 31,482 | 28,799 | 17,369 | 20,837 | 21,983 | 23,500 | 24,500 | 25,500 |
| EBIT 1 | 25,846 | 23,290 | 11,474 | 14,475 | 16,558 | 17,020 | 18,570 | 19,840 |
| Net income 1 | 21,488 | 15,767 | 10,097 | 11,332 | 13,084 | 12,740 | 13,555 | 14,460 |
| 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 | 3,360.00 | 3,360.00 | 3,360.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.88x | 0.14x | 2.52x | 4.32% | 796M | |
| 29.7x | 15.13x | 21.51x | 0.73% | 683B | |
| 35.77x | 6.55x | 23.27x | 1.01% | 78.78B | |
| -104.14x | 23.58x | 56.71x | -.--% | 65B | |
| 22.54x | 4.45x | 9.79x | 0.75% | 64.57B | |
| 10.8x | 1.44x | 7.39x | 1.02% | 47.01B | |
| 46.23x | 1.71x | 9.55x | -.--% | 45.99B | |
| 19.09x | 3.28x | 7.82x | 1.66% | 30.64B | |
| 20.21x | 6.16x | 11.85x | -.--% | 26.42B | |
| 9.55x | 2.55x | 6.15x | -.--% | 24.09B | |
| Average | 9.96x | 6.50x | 15.66x | 0.95% | 106.63B | |
| Weighted average by Cap. | 20.43x | 12.33x | 20.94x | 0.68% |
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
