Valuation Yasuda Logistics Corporation

Stocks

Delayed Japan Exchange 14:30:00 15/09/2026 HKT			5-day change	1st Jan Change
2,683.00 ^JPY	-1.79%		+4.44%	+21.90%

08-04	Yasuda Logistics Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026	CI
08-04	Yasuda Logistics Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

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	70
Rate of return	2.47%	2.58%	2.51%	2.31%	2.08%	2.93%
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%	30.1%
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	25/6/21	28/6/22	28/6/23	26/6/24	24/6/25	19/6/26

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.($)
YASUDA LOGISTICS CORPORATION	-	-	-	-	505M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.7x	8.18x	16x	0.8%	78.96B
CANADIAN NATIONAL RAILWAY COMPANY	20.81x	6.76x	13.88x	2.17%	73.71B
XPO, INC.	37.31x	2.65x	15.73x	-.--%	21.13B
C.H. ROBINSON WORLDWIDE, INC.	25.95x	1.07x	18.25x	1.6%	18.38B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	38.27x	1.6x	10.05x	1.17%	11.14B
U-HAUL HOLDING COMPANY	58.25x	-	-	-	11.02B
RYDER SYSTEM, INC.	17.13x	1.26x	5.77x	1.48%	9.25B
SCHNEIDER NATIONAL, INC.	32.7x	1x	8.55x	1.16%	5.98B
RUMO S.A.	18.64x	3.37x	6.1x	1.45%	5.23B
Average	30.53x	3.24x	11.79x	1.23%	23.53B
Weighted average by Cap.	27.04x	5.69x	14.31x	1.31%