Valuation Yasuda Logistics Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 29/06/2026 +04			5-day change	1st Jan Change
2,400.00 ^JPY	+1.48%		+2.83%	+9.04%

05-22	Yasuda Logistics to Book 5.02 Billion Yen Gain from Hulic Share Sale	MT
05-21	Yasuda Logistics to Dispose 3.1 Million Shares in Hulic	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	28,119	28,061	30,036	35,162	48,688	69,236
Change	-	-0.21%	7.04%	17.07%	38.47%	42.2%
Enterprise Value (EV) ¹	62,781	65,992	74,189	94,822	103,146	120,117
Change	-	5.11%	12.42%	27.81%	8.78%	16.45%
P/E	10.1x	9.77x	13.4x	15.3x	17.4x	10.3x
PBR	0.37x	0.38x	0.39x	0.38x	0.52x	0.64x
PEG	-	3.33x	-0.6x	6.04x	0.8x	0x
Capitalization / Revenue	0.59x	0.53x	0.5x	0.52x	0.65x	0.87x
EV / Revenue	1.32x	1.24x	1.24x	1.41x	1.37x	1.5x
EV / EBITDA	9.71x	10.4x	12x	13.7x	12.3x	12.9x
EV / EBIT	19.1x	22.7x	29.3x	35.9x	29.3x	28x
EV / FCF	-9.75x	-24.5x	-38.9x	-11.6x	23.6x	1,492x
FCF Yield	-10.3%	-4.08%	-2.57%	-8.6%	4.23%	0.07%
Dividend per Share ²	24	25	26	28	35	-
Rate of return	2.47%	2.58%	2.51%	2.31%	2.08%	-
EPS ²	96.38	99.21	77.51	79.48	96.74	232.3
Distribution rate	24.9%	25.2%	33.5%	35.2%	36.2%	-
Net sales ¹	47,709	53,040	59,756	67,384	75,115	80,028
EBITDA ¹	6,463	6,332	6,170	6,924	8,360	9,298
EBIT ¹	3,289	2,911	2,535	2,643	3,516	4,291
Net income ¹	2,791	2,873	2,245	2,302	2,802	6,728
Net Debt ¹	34,662	37,931	44,153	59,660	54,458	50,881
Reference price ²	971.00	969.00	1,037.00	1,214.00	1,681.00	2,390.00
Nbr of stocks (in thousands)	28,959	28,959	28,964	28,964	28,964	28,969
Announcement Date	25/06/21	28/06/22	28/06/23	26/06/24	24/06/25	19/06/26

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.($)
YASUDA LOGISTICS CORPORATION	-	-	-	-	422M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.45x	8.33x	16.09x	0.79%	77.85B
CANADIAN NATIONAL RAILWAY COMPANY	21.71x	7.03x	14.44x	2.17%	73.23B
XPO, INC.	46.19x	3.01x	18.2x	-.--%	23.65B
C.H. ROBINSON WORLDWIDE, INC.	29.39x	1.31x	21.02x	1.4%	21.14B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	46.56x	1.78x	11.41x	1.03%	12.45B
U-HAUL HOLDING COMPANY	50.8x	-	-	-	11.69B
RYDER SYSTEM, INC.	17.79x	1.31x	5.87x	1.45%	10.1B
SCHNEIDER NATIONAL, INC.	40.23x	1.1x	9.5x	1.08%	6.36B
RUMO S.A.	14.37x	3.24x	5.85x	2.22%	4.92B
Average	32.50x	3.39x	12.80x	1.27%	24.18B
Weighted average by Cap.	28.85x	5.75x	15.13x	1.29%