|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,600.00 JPY | -0.69% |
|
-2.96% | -7.22% |
| 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 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 123,843 | 132,301 | 123,748 | 117,665 | 119,539 | 134,902 | - | - |
| Change | - | 6.83% | -6.46% | -4.92% | 1.59% | 12.85% | - | - |
| Enterprise Value (EV) 1 | 93,035 | 95,653 | 88,830 | 71,459 | 62,570 | 79,752 | 68,302 | 63,202 |
| Change | - | 2.81% | -7.13% | -19.56% | -12.44% | 27.46% | -4.74% | -7.47% |
| P/E | 12.4x | 6.16x | 8.05x | 11.7x | 10.5x | 11.1x | 10.3x | 9.77x |
| PBR | 1.44x | 1.17x | 1.14x | 1.09x | 1.01x | 1.14x | 0.93x | 0.9x |
| PEG | - | 0x | -0.3x | -0.4x | 0.9x | 0.7x | 1.69x | 1.71x |
| Capitalization / Revenue | 0.37x | 0.37x | 0.33x | 0.32x | 0.32x | 0.37x | 0.32x | 0.31x |
| EV / Revenue | 0.28x | 0.27x | 0.24x | 0.2x | 0.17x | 0.2x | 0.16x | 0.14x |
| EV / EBITDA | 4.16x | 3.04x | 3.08x | 4.11x | 3x | 3.63x | 2.88x | 2.53x |
| EV / EBIT | 5.24x | 3.7x | 3.81x | 6.23x | 4.32x | 4.82x | 3.88x | 3.37x |
| EV / FCF | 12.7x | 10x | 5.4x | 4.05x | 4.59x | 6.8x | 4.12x | 4.62x |
| FCF Yield | 7.86% | 9.98% | 18.5% | 24.7% | 21.8% | 14.7% | 24.3% | 21.6% |
| Dividend per Share 2 | 93 | 156 | 117 | 81 | 106 | 140 | 145 | 138 |
| Rate of return | 3.11% | 4.89% | 3.73% | 2.58% | 3.32% | 3.6% | 4.03% | 3.83% |
| EPS 2 | 241.6 | 518.1 | 389.2 | 269.5 | 302.4 | 349.2 | 348.4 | 368.3 |
| Distribution rate | 38.5% | 30.1% | 30.1% | 30.1% | 35.1% | 40.1% | 41.6% | 37.5% |
| Net sales 1 | 336,405 | 354,085 | 373,830 | 362,201 | 375,849 | 393,866 | 415,315 | 436,210 |
| EBITDA 1 | 22,371 | 31,482 | 28,799 | 17,369 | 20,837 | 21,983 | 23,720 | 24,985 |
| EBIT 1 | 17,752 | 25,846 | 23,290 | 11,474 | 14,475 | 16,558 | 17,615 | 18,760 |
| Net income 1 | 10,022 | 21,488 | 15,767 | 10,097 | 11,332 | 13,084 | 13,055 | 13,800 |
| Net Debt 1 | -30,808 | -36,648 | -34,918 | -46,206 | -56,969 | -66,017 | -66,600 | -71,700 |
| Reference price 2 | 2,986.00 | 3,190.00 | 3,135.00 | 3,140.00 | 3,190.00 | 3,600.00 | 3,600.00 | 3,600.00 |
| Nbr of stocks (in thousands) | 41,475 | 41,474 | 39,473 | 37,473 | 37,473 | 37,473 | - | - |
| Announcement Date | 30/04/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.04x | 0.18x | 3.3x | 3.1% | 840M | |
| 34.59x | 6.22x | 22.45x | 1% | 67.65B | |
| 40.05x | 4.76x | 15.53x | 1.12% | 21.52B | |
| 28.71x | 1.19x | 12x | 1.14% | 14.69B | |
| 18.15x | 1.96x | 9.7x | 3.84% | 13.12B | |
| 25.02x | 2.82x | 12.09x | 2.99% | 11.74B | |
| 25.68x | 3.53x | 13.61x | 2.27% | 7.89B | |
| 14.15x | 0.63x | 9.04x | 1.48% | 6.48B | |
| 17.38x | 0.37x | 8.54x | 4.21% | 4.99B | |
| Average | 23.86x | 2.41x | 11.81x | 2.35% | 16.55B | |
| Weighted average by Cap. | 30.52x | 4.25x | 16.85x | 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
