Toyo Logistics Co Ltd
TSE:9306

Watchlist Manager
Toyo Logistics Co Ltd Logo
Toyo Logistics Co Ltd
TSE:9306
Watchlist
Price: 2 076 JPY 0.24% Market Closed
Market Cap: ¥15.7B

Relative Value

The Relative Value of one Toyo Logistics Co Ltd stock under the Base Case scenario is 2 320.25 JPY. Compared to the current market price of 2 076 JPY, Toyo Logistics Co Ltd is Undervalued by 11%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
2 320.25 JPY
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Toyo Logistics Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Toyo Logistics Co Ltd
TSE:9306
15.6B JPY 0.5 9.2 7.4 15.8
US
Cintas Corp
NASDAQ:CTAS
76.5B USD 7.1 40.4 26.4 31.7
US
Copart Inc
NASDAQ:CPRT
39B USD 8.4 24.5 17.4 19.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.6B CAD 4.7 54.9 15 21.9
AU
Brambles Ltd
ASX:BXB
31.1B AUD 3.2 23.9 11.6 11.6
US
RB Global Inc
F:J1F
18B EUR 4.6 52.8 24.1 35.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 39.4 10.1 16.8
US
Aurora Innovation Inc
NASDAQ:AUR
8.4B USD 4 192.9 -10.4 -8.5 -8.3
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.5 5.4 13.8
DK
Iss A/S
CSE:ISS
40.3B DKK 0.5 14.8 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 15 18.8
P/S Multiple
Revenue Growth P/S to Growth
JP
Toyo Logistics Co Ltd
TSE:9306
Average P/S: 384.2
0.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.1
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.4
6%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.7
5%
0.9
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
US
RB Global Inc
F:J1F
4.6
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 192.9
N/A N/A
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
JP
Toyo Logistics Co Ltd
TSE:9306
Average P/E: 29.5
9.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.4
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.5
6%
4.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
54.9
35%
1.6
AU
Brambles Ltd
ASX:BXB
23.9
10%
2.4
US
RB Global Inc
F:J1F
52.8
35%
1.5
FR
Spie SA
PAR:SPIE
39.4
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.4 N/A N/A
FR
Elis SA
PAR:ELIS
15.5
15%
1
DK
Iss A/S
CSE:ISS
14.8
14%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Toyo Logistics Co Ltd
TSE:9306
Average EV/EBITDA: 14
7.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.4
10%
2.6
US
Copart Inc
NASDAQ:CPRT
17.4
7%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15
11%
1.4
AU
Brambles Ltd
ASX:BXB
11.6
27%
0.4
US
RB Global Inc
F:J1F
24.1
11%
2.2
FR
Spie SA
PAR:SPIE
10.1
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.5 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
15
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Toyo Logistics Co Ltd
TSE:9306
Average EV/EBIT: 19.6
15.8
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.7
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.6
7%
2.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
21.9
9%
2.4
AU
Brambles Ltd
ASX:BXB
11.6
9%
1.3
US
RB Global Inc
F:J1F
35.1
9%
3.9
FR
Spie SA
PAR:SPIE
16.8
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.3 N/A N/A
FR
Elis SA
PAR:ELIS
13.8
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
18.8
N/A N/A