Valuation transcosmos inc.

Stocks

Market Closed - Japan Exchange 14:30:00 30/10/2026 HKT			5-day change	1st Jan Change
3,675.00 ^JPY	-0.81%		-1.47%	-5.28%

10-28	Transcosmos Partners with Metaverse Creators Inc. to Expand the Global Reach of Vrchat 3D Content Through Cross-Border E-Commerce Platform Geek Jack	CI
09-30	Tokyo University of Pharmacy and Life Science and Transcosmos Inc. Launch A Co-Development Project to Build an Ai-Powered, Dialogue-Based Learning Platform	CI

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	137,712	-	-
Change	-	-6.46%	-4.92%	1.59%	21.94%	-5.53%	-	-
Enterprise Value (EV) ¹	95,653	88,830	71,459	62,570	79,752	64,012	55,312	46,212
Change	-	-7.13%	-19.56%	-12.44%	27.46%	-19.74%	-13.59%	-16.45%
P/E	6.16x	8.05x	11.7x	10.5x	11.1x	10.6x	10.1x	9.52x
PBR	1.17x	1.14x	1.09x	1.01x	1.14x	1.01x	0.95x	0.89x
PEG	-	-0.3x	-0.4x	0.9x	0.7x	-31.37x	2.33x	1.52x
Capitalization / Revenue	0.37x	0.33x	0.32x	0.32x	0.37x	0.33x	0.32x	0.31x
EV / Revenue	0.27x	0.24x	0.2x	0.17x	0.2x	0.15x	0.13x	0.1x
EV / EBITDA	3.04x	3.08x	4.11x	3x	3.63x	2.81x	2.31x	1.88x
EV / EBIT	3.7x	3.81x	6.23x	4.32x	4.82x	3.87x	3.05x	2.4x
EV / FCF	10x	5.4x	4.05x	4.59x	6.8x	4.92x	3.47x	2.75x
FCF Yield	9.98%	18.5%	24.7%	21.8%	14.7%	20.3%	28.8%	36.3%
Dividend per Share ²	156	117	81	106	140	145	150.5	157.5
Rate of return	4.89%	3.73%	2.58%	3.32%	3.6%	3.95%	4.1%	4.29%
EPS ²	518.1	389.2	269.5	302.4	349.2	348	363.1	385.9
Distribution rate	30.1%	30.1%	30.1%	35.1%	40.1%	41.7%	41.4%	40.8%
Net sales ¹	354,085	373,830	362,201	375,849	393,866	413,745	431,680	449,605
EBITDA ¹	31,482	28,799	17,369	20,837	21,983	22,800	23,900	24,600
EBIT ¹	25,846	23,290	11,474	14,475	16,558	16,520	18,120	19,240
Net income ¹	21,488	15,767	10,097	11,332	13,084	13,040	13,605	14,460
Net Debt ¹	-36,648	-34,918	-46,206	-56,969	-66,017	-73,700	-82,400	-91,500
Reference price ²	3,190.00	3,135.00	3,140.00	3,190.00	3,890.00	3,675.00	3,675.00	3,675.00
Nbr of stocks (in thousands)	41,474	39,473	37,473	37,473	37,473	37,473	-	-
Announcement Date	28/4/22	28/4/23	30/4/24	30/4/25	30/4/26	-	-	-

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.($)
TRANSCOSMOS INC.	10.65x	0.16x	2.86x	3.91%	880M
VISA, INC.	32.77x	16.89x	24.01x	0.66%	763B
CINTAS CORPORATION	39.56x	7.19x	25.53x	0.91%	86.59B
UNITED RENTALS, INC.	24.78x	4.92x	10.71x	0.66%	74.22B
NEBIUS GROUP	-81.39x	18.18x	44.09x	-.--%	47.14B
PAYPAL HOLDINGS, INC.	11.23x	1.46x	7.23x	0.99%	47.31B
BLOCK, INC.	44.55x	1.71x	9.59x	-.--%	46.52B
SUNBELT RENTALS HOLDINGS, INC.	21.52x	3.62x	8.59x	1.47%	34.55B
CORPAY, INC.	19.95x	6.1x	11.7x	-.--%	26.13B
FISERV, INC.	10.19x	2.64x	6.36x	-.--%	25.78B
Average	13.38x	6.29x	15.07x	0.86%	115.25B
Weighted average by Cap.	26.53x	13.22x	21.67x	0.63%