Central Japan Railway Co (TSE:9022)

Watchlist Manager

Watchlist

Price: 2 821.5 JPY -1.02%

Market Cap: 2.8T JPY

Have any thoughts about
Central Japan Railway Co?

Write Note

Section:

Relative Value

The Relative Value of one Central Japan Railway Co stock under the Base Case scenario is 6 710.98 JPY. Compared to the current market price of 2 821.5 JPY, Central Japan Railway Co is Undervalued by 58%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.6

P/S

vs History	39
vs Industry	22

Median 5Y

0.7

Industry

0.8

Forward

1.6

More Details

6.6

P/E

vs History	53
vs Industry	51

Median 5Y

7.1

Industry

14.8

Forward

6.6

More Details

4.4

P/OCF

vs History	55
vs Industry	50

Median 5Y

4.8

Industry

7.4

More Details

19.2

P/FCFE

vs History	15
vs Industry	21

Median 5Y

-1.6

Industry

17.7

More Details

0.6

P/B

vs History	39
vs Industry	64

Median 5Y

0.2

Industry

1.3

More Details

3.9

EV/S

vs History	76
vs Industry	13

Median 5Y

4.5

Industry

1.2

Forward

3.8

More Details

8.1

EV/GP

vs History	80
vs Industry	23

Median 5Y

Industry

5.4

More Details

7.9

EV/EBITDA

vs History	84
vs Industry	33

Median 5Y

11.3

Industry

Forward

More Details

10.4

EV/EBIT

vs History	63
vs Industry	44

Median 5Y

12.1

Industry

13.8

More Details

10.9

EV/OCF

vs History	60
vs Industry	32

Median 5Y

11.4

Industry

9.9

More Details

38.7

EV/FCFF

vs History	25
vs Industry	21

Median 5Y

22.1

Industry

17.4

More Details

0.7

EV/IC

vs History	39
vs Industry	48

Median 5Y

0.6

Industry

0.9

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP		Central Japan Railway Co TSE:9022	2.8T JPY	1.6	6.6	7.9	10.4
US		Union Pacific Corp NYSE:UNP	140.7B USD	5.8	21.2	14.2	17.7
CA		Canadian Pacific Railway Ltd TSX:CP	101.3B CAD	7	28.6	17	23.1
CA		Canadian National Railway Co TSX:CNR	92.1B CAD	5.4	16.9	13.3	17.1
US		CSX Corp NASDAQ:CSX	62.1B USD	4.2	17.1	11.1	14.5
US		Norfolk Southern Corp NYSE:NSC	53.6B USD	4.4	22.2	12	15.7
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	282.9B CNY	6.7	22.2	17.3	17.3
US	K	Kansas City Southern LSE:0JQ4	4.2B USD	1.4	43.3	5	6.6
HK		MTR Corp Ltd HKEX:66	156.4B HKD	2.7	16.2	18.7	18.7
JP		East Japan Railway Co TSE:9020	3T JPY	1.1	13.9	9.2	18.7
CN		Daqin Railway Co Ltd SSE:601006	112.9B CNY	1.5	11.7	6.1	6.1

				Revenue Growth	P/S to Growth
JP		Central Japan Railway Co TSE:9022	Average P/S: 3.8 1.6	3%	0.5
US		Union Pacific Corp NYSE:UNP	5.8	3%	1.9
CA		Canadian Pacific Railway Ltd TSX:CP	7	12%	0.6
CA		Canadian National Railway Co TSX:CNR	5.4	5%	1.1
US		CSX Corp NASDAQ:CSX	4.2	3%	1.4
US		Norfolk Southern Corp NYSE:NSC	4.4	3%	1.5
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	6.7	7%	1
US	K	Kansas City Southern LSE:0JQ4	1.4	N/A	N/A
HK		MTR Corp Ltd HKEX:66	2.7	5%	0.5
JP		East Japan Railway Co TSE:9020	1.1	5%	0.2
CN		Daqin Railway Co Ltd SSE:601006	1.5	1%	1.5

				Earnings Growth	PEG
JP		Central Japan Railway Co TSE:9022	Average P/E: 20 6.6	5%	1.3
US		Union Pacific Corp NYSE:UNP	21.2	9%	2.4
CA		Canadian Pacific Railway Ltd TSX:CP	28.6	12%	2.4
CA		Canadian National Railway Co TSX:CNR	16.9	1%	16.9
US		CSX Corp NASDAQ:CSX	17.1	6%	2.9
US		Norfolk Southern Corp NYSE:NSC	22.2	25%	0.9
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	22.2	13%	1.7
US	K	Kansas City Southern LSE:0JQ4	43.3	N/A	N/A
HK		MTR Corp Ltd HKEX:66	16.2	30%	0.5
JP		East Japan Railway Co TSE:9020	13.9	12%	1.2
CN		Daqin Railway Co Ltd SSE:601006	11.7	-2%	N/A

				EBITDA Growth	EV/EBITDA to Growth
JP		Central Japan Railway Co TSE:9022	Average EV/EBITDA: 12 7.9	3%	2.6
US		Union Pacific Corp NYSE:UNP	14.2	7%	2
CA		Canadian Pacific Railway Ltd TSX:CP	17	16%	1.1
CA		Canadian National Railway Co TSX:CNR	13.3	6%	2.2
US		CSX Corp NASDAQ:CSX	11.1	4%	2.8
US		Norfolk Southern Corp NYSE:NSC	12	8%	1.5
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	17.3	19%	0.9
US	K	Kansas City Southern LSE:0JQ4	5	N/A	N/A
HK		MTR Corp Ltd HKEX:66	18.7	38%	0.5
JP		East Japan Railway Co TSE:9020	9.2	6%	1.5
CN		Daqin Railway Co Ltd SSE:601006	6.1	11%	0.6

				EBIT Growth	EV/EBIT to Growth
JP		Central Japan Railway Co TSE:9022	Average EV/EBIT: 15.1 10.4	N/A	N/A
US		Union Pacific Corp NYSE:UNP	17.7	7%	2.5
CA		Canadian Pacific Railway Ltd TSX:CP	23.1	18%	1.3
CA		Canadian National Railway Co TSX:CNR	17.1	6%	2.8
US		CSX Corp NASDAQ:CSX	14.5	4%	3.6
US		Norfolk Southern Corp NYSE:NSC	15.7	9%	1.7
CN		Beijing-Shanghai High Speed Railway Co Ltd SSE:601816	17.3	10%	1.7
US	K	Kansas City Southern LSE:0JQ4	6.6	N/A	N/A
HK		MTR Corp Ltd HKEX:66	18.7	23%	0.8
JP		East Japan Railway Co TSE:9020	18.7	N/A	N/A
CN		Daqin Railway Co Ltd SSE:601006	6.1	1%	6.1

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	35.3 USD
	Mohawk Industries Inc NYSE:MHK	118.28 USD 0.84%
	Ardmore Shipping Corp NYSE:ASC	12.56 USD -1.64%
	ASGN Inc NYSE:ASGN	86.92 USD
	Skyworks Solutions Inc NASDAQ:SWKS	92.64 USD 0.01%
	Weatherford International PLC NASDAQ:WFRD	72.13 USD -3.57%

	Johnson & Johnson NYSE:JNJ	142.16 USD -0.08%
	Bank of America Corp NYSE:BAC	46.13 USD -0.17%
	Mastercard Inc NYSE:MA	516.4 USD 0.98%
	Salesforce Inc NYSE:CRM	323 USD -1.19%
	Abbvie Inc NYSE:ABBV	178.48 USD -0.01%
	Home Depot Inc NYSE:HD	387.2 USD

	Arista Networks Inc NYSE:ANET	115 USD -0.44%
	Visa Inc NYSE:V	310.27 USD -0.75%
	Texas Pacific Land Corp NYSE:TPL	1 275.94 USD 1.4%
	KLA Corp NASDAQ:KLAC	681.01 USD -0.76%
	Manhattan Associates Inc NASDAQ:MANH	272.49 USD 1.6%
	Pinduoduo Inc NASDAQ:PDD	99.6204 USD -0.7%

	Salesforce Inc NYSE:CRM	323 USD -1.19%
	ServiceNow Inc NYSE:NOW	1 049.08 USD -0.48%
	EOG Resources Inc NYSE:EOG	130.81 USD 1.83%
	Copart Inc NASDAQ:CPRT	56.78 USD 0.96%
	Applied Materials Inc NASDAQ:AMAT	174.88 USD -1.19%
	Synopsys Inc NASDAQ:SNPS	498.81 USD -0.64%

Central Japan Railway Co
TSE:9022

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Central Japan Railway Co Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	2 821.5 3 997
Price Target

Central Japan Railway Co TSE:9022

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Central Japan Railway Co Competitors

See Also

Company

Help

Tools

Stocks

Central Japan Railway Co
TSE:9022

Competitors Multiples
Central Japan Railway Co Competitors