Valuation Inui Global Logistics Co., Ltd.

Stocks

Market Closed - Japan Exchange 14:30:00 30/10/2026 HKT			5-day change	1st Jan Change
2,344.00 ^JPY	-0.68%		+3.49%	+70.85%

12/05/23	Inui Global Logistics Co., Ltd. Reports Earnings Results for the Full Year Ended March 31, 2023	CI
04/11/20	Inui Global Logistics Announces Voting Results	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	26,530	50,234	44,914	26,027	33,879	36,689
Change	-	89.35%	-10.59%	-42.05%	30.17%	8.3%
Enterprise Value (EV) ¹	48,181	56,932	50,699	40,448	45,025	49,009
Change	-	18.16%	-10.95%	-20.22%	11.31%	8.85%
P/E	-22.4x	4.24x	4.55x	21.8x	6.74x	44x
PBR	1.47x	1.68x	1.32x	0.82x	0.92x	0.98x
PEG	-	-0x	-0.3x	-0.2x	0x	-0.5x
Capitalization / Revenue	1.41x	1.34x	1.01x	0.88x	1.07x	1.09x
EV / Revenue	2.55x	1.51x	1.15x	1.37x	1.42x	1.46x
EV / EBITDA	24.3x	3.42x	3.12x	8.41x	6.5x	7.95x
EV / EBIT	-39.1x	4.26x	3.88x	24.1x	12.3x	22.7x
EV / FCF	-14.4x	4.83x	15.3x	-12.1x	-28.3x	-282x
FCF Yield	-6.95%	20.7%	6.52%	-8.27%	-3.54%	-0.35%
Dividend per Share ²	6	224	184	14.28	76	9.93
Rate of return	0.56%	11.2%	10.3%	1.38%	5.64%	0.68%
EPS ²	-47.51	473.9	393.7	47.6	199.9	33.1
Distribution rate	-12.6%	47.3%	46.7%	30%	38%	30%
Net sales ¹	18,879	37,597	44,267	29,494	31,770	33,636
EBITDA ¹	1,981	16,664	16,265	4,810	6,924	6,162
EBIT ¹	-1,233	13,367	13,068	1,679	3,658	2,159
Net income ¹	-1,186	11,848	9,857	1,194	5,021	833
Net Debt ¹	21,651	6,698	5,785	14,421	11,146	12,320
Reference price ²	1,062.00	2,008.00	1,793.00	1,037.00	1,348.00	1,457.00
Nbr of stocks (in thousands)	24,981	25,017	25,050	25,098	25,132	25,181
Announcement Date	28/6/21	22/6/22	22/6/23	24/6/24	19/6/25	18/6/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INUI GLOBAL LOGISTICS CO., LTD.	-	-	-	-	376M
AP MOLLER MAERSK	6.83x	0.69x	3.2x	5.54%	49.3B
COSCO SHIPPING HOLDINGS CO., LTD.	6.34x	0.62x	2.58x	8.3%	36.66B
HAPAG-LLOYD AG	26.63x	1.32x	7.03x	1.87%	26.35B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	8.47x	3.73x	6.95x	4.64%	20.83B
NIPPON YUSEN KABUSHIKI KAISHA	10.59x	1.43x	10.39x	4.3%	18.28B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.03x	1.17x	3.34x	7.77%	17.34B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.65x	4.06x	9.86x	7.36%	16.45B
MITSUI O.S.K. LINES, LTD.	8.19x	2.12x	13.69x	2.76%	16.23B
HMM CO.,LTD	9.23x	0.9x	3.65x	3.16%	15.69B
Average	10.44x	1.78x	6.74x	5.08%	21.75B
Weighted average by Cap.	10.20x	1.52x	5.86x	5.31%