East Japan Railway Company (9020)

Basic

  • Market Cap

    ¥2,979.9B

  • EV

    ¥7,276.65B

  • Shares Out

    376.63M

  • Revenue

    ¥2,590.29B

  • Employees

    69,235

Margins

  • Gross

    33.34%

  • EBITDA

    25.7%

  • Operating

    10.26%

  • Pre-Tax

    9.84%

  • Net

    7.3%

  • FCF

    3.98%

Returns (5Yr Avg)

  • ROA

    0.53%

  • ROE

    -0.75%

  • ROCE

    0.96%

  • ROIC

    0.54%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥8,120.91

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥6,880.64

  • Earnings (Dil)

    ¥502.58

  • FCF

    ¥273.67

  • Book Value

    ¥6,899.6

Growth (CAGR)

  • Rev 3Yr

    5.36%

  • Rev 5Yr

    -2.71%

  • Rev 10Yr

    -0.4%

  • Dil EPS 3Yr

    -9.35%

  • Dil EPS 5Yr

    -7.79%

  • Dil EPS 10Yr

    0.48%

  • Rev Fwd 2Yr

    8.29%

  • EBITDA Fwd 2Yr

    18.95%

  • EPS Fwd 2Yr

    35.83%

  • EPS LT Growth Est

    23.84%

Dividends

  • Yield

    —

  • Payout

    20.89%

  • DPS

    ¥105

  • DPS Growth 3Yr

    -7.46%

  • DPS Growth 5Yr

    -6.25%

  • DPS Growth 10Yr

    -1.33%

  • DPS Growth Fwd 2Yr

    19.35%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

3,002,043.0

2,946,639.0

1,764,584.0

1,978,967.0

2,405,538.0

2,590,294.0

Total Revenues % Chg.

1.8%

-1.8%

-40.1%

12.1%

21.6%

16.9%

Cost of Goods Sold, Total

1,921,527.0

1,933,703.0

1,724,644.0

1,596,068.0

1,687,833.0

1,726,684.0

Gross Profit

1,080,516.0

1,012,936.0

39,940.0

382,899.0

717,705.0

863,610.0

Selling General & Admin Expenses, Total

491,409.0

524,087.0

451,804.0

422,648.0

462,533.0

483,351.0

Depreciation & Amortization

70,183.0

72,887.0

80,199.0

83,454.0

81,461.0

81,461.0

Amortization of Goodwill and Intangible Assets

—

—

—

20.0

27.0

27.0

Other Operating Expenses

34,063.0

35,120.0

28,295.0

30,714.0

33,054.0

33,054.0

Other Operating Expenses, Total

595,655.0

632,094.0

560,298.0

536,836.0

577,075.0

597,893.0

Operating Income

484,861.0

380,842.0

-520,358.0

-153,937.0

140,630.0

265,717.0

Interest Expense, Total

-62,545.0

-60,785.0

-60,663.0

-62,158.0

-63,754.0

-66,010.0

Interest And Investment Income

5,403.0

6,150.0

5,043.0

9,800.0

4,954.0

5,037.0

Net Interest Expenses

-57,142.0

-54,635.0

-55,620.0

-52,358.0

-58,800.0

-60,973.0

Income (Loss) On Equity Invest.

5,870.0

5,614.0

-13,417.0

12,015.0

23,322.0

27,684.0

Other Non Operating Income (Expenses)

8,740.0

6,650.0

8,864.0

13,531.0

4,630.0

3,288.0

EBT, Excl. Unusual Items

442,329.0

338,471.0

-580,531.0

-180,749.0

109,782.0

235,716.0

Gain (Loss) On Sale Of Investments

—

—

—

20,651.0

9,861.0

9,861.0

Gain (Loss) On Sale Of Assets

3,333.0

6,896.0

12,234.0

7,580.0

5,591.0

5,591.0

Asset Writedown

-65,006.0

-50,816.0

-99,899.0

-27,373.0

-57,878.0

-57,878.0

Other Unusual Items

47,962.0

-10,378.0

-35,394.0

-611.0

61,018.0

61,520.0

EBT, Incl. Unusual Items

428,618.0

284,173.0

-703,590.0

-180,502.0

128,374.0

254,810.0

Income Tax Expense

131,294.0

85,686.0

-120,890.0

-85,977.0

27,830.0

64,062.0

Earnings From Continuing Operations

297,324.0

198,487.0

-582,700.0

-94,525.0

100,544.0

190,748.0

Minority Interest

-2,108.0

-59.0

4,800.0

-423.0

-1,312.0

-1,545.0

Net Income

295,216.0

198,428.0

-577,900.0

-94,948.0

99,232.0

189,203.0

Net Income to Common Incl Extra Items

295,216.0

198,428.0

-577,900.0

-94,948.0

99,232.0

189,203.0

Net Income to Common Excl. Extra Items

295,216.0

198,428.0

-577,900.0

-94,948.0

99,232.0

189,203.0

Total Shares Outstanding

381.2

377.2

377.2

377.2

376.6

376.6

Weighted Avg. Shares Outstanding

381.8

378.0

377.2

377.2

376.8

376.5

Weighted Avg. Shares Outstanding Dil

381.8

378.0

377.2

377.2

376.8

376.5

EPS

773.3

524.9

-1,531.9

-251.7

263.4

502.6

EPS Diluted

773.3

524.9

-1,531.9

-251.7

263.4

502.6

EBITDA

862,341.0

765,672.0

-120,360.0

249,968.0

541,138.0

665,740.0