H.I.S. Co Ltd
TSE:9603
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (3.7), the stock would be worth ¥1 463 (40% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 2.6 | ¥1 046 |
0%
|
| 3-Year Average | 3.7 | ¥1 463 |
+40%
|
| Industry Average | 11.3 | ¥4 501.09 |
+330%
|
| Country Average | 8.7 | ¥3 453.6 |
+230%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥64.2B
|
/ |
Feb 2026
¥23.3B
|
= |
|
|
¥64.2B
|
/ |
Oct 2026
¥24.1B
|
= |
|
|
¥64.2B
|
/ |
Oct 2027
¥25.4B
|
= |
|
|
¥64.2B
|
/ |
Oct 2028
¥26B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
H.I.S. Co Ltd
TSE:9603
|
78.2B JPY | 2.6 | 16.9 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 128.5 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
143.7B USD | 13.7 | 26.6 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
97.6B USD | 23.4 | 37.5 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
87.3B USD | 29.3 | 34.8 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
77.3B USD | 30.9 | 53.1 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
71.9B USD | 13.5 | 16.8 | |
| US |
|
Carnival Corp
NYSE:CCL
|
37.6B USD | 8.1 | 12.2 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
36.5B USD | 0 | 0 | |
| UK |
|
Carnival PLC
LSE:CCL
|
26.3B GBP | 7.7 | 12.4 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
271.8B HKD | 10.1 | 7.1 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
H.I.S. Co Ltd
Glance View
H.I.S.Co., Ltd. engages in the operation of travel agencies. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 10,618 full-time employees. The company went IPO on 2002-12-11. Co., Ltd. is primarily engaged in travel business. The firm operates in four segments. The Travel segment is engaged in the provision of related services of overseas and domestic travel. The Huisten Bos Group segment has owned and operated theme parks in Sasebo City, Nagasaki Prefecture and Gamagori City in Aichi Prefecture, and develops new power sources such as renewable energy, and incidental projects. The Hotel segment is engaged in hotel and related business in Japan, Taiwan and others. The Kyushu Industrial Transportation Group, with the Kyushu Industrial Transportation Holdings Co., Ltd. as the holding company, is primarily engaged in automobile transportation business. Besides, it is involved in insurance agency such as overseas travel insurance, as well as development and operation of guest room reservation system.
