Full text
Earnings transcript
Read the complete earnings call transcript.
9101
9101.T
Nippon Yusen Kabushiki Kaisha
$7292
-239
(-3.17%)
| Exchange: | JPX |
| Market Cap: | 2.932T |
| Shares Outstanding: | 506.56M |
Delayed data
About The Company
| Sector: | IndustrialsView sector performance | |||||
| Industry: | Marine ShippingView industry performance | |||||
| CEO: | Takaya Soga | |||||
| Full Time Employees: | 39830 | |||||
| Address: |
| |||||
| Website: | https://www.nyk.com |
Headquartered in Tokyo, Japan, and established in 1885, Nippon Yusen Kabushiki Kaisha delivers a comprehensive suite of global transportation and logistics solutions by sea, land, and air. Its maritime offerings encompass liner trading, including container shipments, alongside terminal and stevedoring services for diverse vessels such as containerships, car carriers, and cruise liners. The company also provides air cargo transport. A significant portion of its operations involves bulk shipping, moving finished vehicles, heavy construction machinery, and used cars; raw materials like iron ore, coal, and wood chips; and energy commodities including crude oil, petroleum products, chemicals, LNG, LPG, and ammonia for industrial clients. Furthermore, it engages in the upstream segments of the oil and natural gas supply chain. Beyond core logistics, Nippon Yusen operates the luxury cruise ship Asuka II and manages commercial and residential real estate.
Click to read more…
Revenue Segmentation
EPS
Historical EPS and analyst estimates in one chart. Log in for the full interactive view and links to detailed estimates.
Earnings Call
AI summary
Key takeaways
Short, structured highlights from the call so you can focus on what matters.
Log in to continue
Log in to read the full transcript and AI-generated earnings summaries.
Login — it's freeIncome Statement
| Year | 2024 | 2025 | 2026 |
|---|---|---|---|
| Revenue | 2,387,240,000 | 2,588,700,000 | 2,423,689,000 |
| Gross Profit | 413,270,000 | 469,339,000 | 429,394,000 |
| EBITDA | 477,094,000 | 693,743,000 | 474,673,000 |
| Operating Income | 174,681,000 | 210,821,000 | 138,602,000 |
| Net Income | 228,603,000 | 477,708,000 | 211,751,000 |
(* All numbers are in thousands)
Balance Sheet
| Year | 2024 | 2025 | 2026 |
|---|---|---|---|
| Total Assets | 4,254,770,000 | 4,320,269,000 | 5,201,670,000 |
| Total Liabilities | 1,561,405,000 | 1,350,297,000 | 2,058,227,000 |
| Total Stockholders Equity | 2,650,372,000 | 2,918,876,000 | 3,071,995,000 |
| Total Debt | 913,804,000 | 738,461,000 | 1,201,462,000 |
| Cash and Cash Equivalents | 156,163,000 | 156,012,000 | 214,584,000 |
(* All numbers are in thousands)
Cash Flow Statement
| Year | 2024 | 2025 | 2026 |
|---|---|---|---|
| Operating Cash Flow | 401,414,000 | 510,755,000 | 473,358,000 |
| Capital Expenditure | -336,281,000 | -206,506,000 | -304,502,000 |
| Free Cash Flow | 65,133,000 | 304,249,000 | 168,856,000 |
| Net Income | 228,603,000 | 477,708,000 | 211,751,000 |
| Net Change in Cash | -51,373,000 | 5,001,000 | 64,725,000 |
(* All numbers are in thousands)
Analyst Estimates
| Fiscal Year | 2031 | Research Access | Research Access | Research Access | Research Access |
|---|---|---|---|---|---|
| Estimated Revenue (Low) | 3,047,015,867.273 | Research Access | Research Access | Research Access | Research Access |
| Estimated Revenue (High) | 3,844,184,906.113 | Research Access | Research Access | Research Access | Research Access |
| Estimated Revenue (Avg) | 3,487,350,000 | Research Access | Research Access | Research Access | Research Access |
| Estimated Ebitda (Low) | 562,411,741.478 | Research Access | Research Access | Research Access | Research Access |
| Estimated Ebitda (High) | 657,381,071.675 | Research Access | Research Access | Research Access | Research Access |
| Estimated Ebitda (Avg) | 614,870,174.639 | Research Access | Research Access | Research Access | Research Access |
| Estimated Net Income (Low) | 230,596,583.805 | Research Access | Research Access | Research Access | Research Access |
| Estimated Net Income (High) | 312,578,989.214 | Research Access | Research Access | Research Access | Research Access |
| Estimated Net Income (Avg) | 275,881,398.657 | Research Access | Research Access | Research Access | Research Access |
| Estimated SGA Expense (Low) | 291,192,727.093 | Research Access | Research Access | Research Access | Research Access |
| Estimated SGA Expense (High) | 367,375,404.337 | Research Access | Research Access | Research Access | Research Access |
| Estimated SGA Expense (Avg) | 333,273,931.302 | Research Access | Research Access | Research Access | Research Access |
| Estimated EPS (Avg) | 657.750 | Research Access | Research Access | Research Access | Research Access |
| Estimated EPS (High) | 745.240 | Research Access | Research Access | Research Access | Research Access |
| Estimated EPS (Low) | 549.780 | Research Access | Research Access | Research Access | Research Access |
| Number of Analysts (Estimated Revenue) | 3 | Research Access | Research Access | Research Access | Research Access |
| Number of Analysts (Estimated EPS) | 4 | Research Access | Research Access | Research Access | Research Access |
Log in to continue
Log in and subscribe to Full Access to see up to 5 years of analyst estimates.
Login — it's free(* All numbers are in thousands)
Current Key Metrics
Log in to continue
Log in to see all key valuation metrics and ratios for this symbol.
Login — it's freeForward P/E Ratios
Log in to continue
Log in with Full Access for forward P/E high/low estimates and the full multi-year table.
Login — it's freeSWOT Analysis
At what price to buy it? -
Intrinsic Value Calculator
Based on current fundamentals and analyst forecasts, MarketSnap estimates 9101.T intrinsic value between $47.24 – $53.12 per share. This depends on revenue growth, margins, and discount rate.
This is an automatic estimate. The most reliable way to know fair value for your own assumptions is to run the calculator below.
Common questions about 9101.T valuation
Is Nippon Yusen Kabushiki Kaisha (9101.T) overvalued or undervalued right now?
MarketSnap estimates intrinsic value for Nippon Yusen Kabushiki Kaisha (9101.T) using its proprietary valuation methodology, which incorporates discounted cash flow (DCF) analysis together with long-term earnings and fundamentals assumptions. By comparing intrinsic value to the current market price, long-term investors can see whether the stock screens as potentially overvalued, fairly valued, or undervalued today.
Is 9101.T a buy, hold, or sell for long-term investors?
MarketSnap does not give one-word “buy” or “sell” calls. Instead, it shows whether 9101.T trades at a premium or discount to its estimated intrinsic value, how sensitive that value is to growth and margin assumptions, and how the stock fits into a diversified, long-term portfolio so investors can make their own buy, hold, or sell decision.
What is 9101.T’s P/E ratio?
You can see 9101.T’s trailing P/E (TTM) and forward P/E estimates in the Current Key Metrics and Forward P/E Ratios sections above. The P/E ratio compares the current share price to earnings per share and helps investors gauge valuation relative to earnings.
How is intrinsic value calculated for 9101.T?
MarketSnap uses its own valuation framework—not a generic spreadsheet DCF alone. Future cash flows and earnings are projected, discounted, and combined with MarketSnap’s methodology so intrinsic value reflects fundamentals and long-term assumptions. You can run your own inputs and see the result using the Intrinsic Value Calculator above.
Is 9101.T a good long-term investment?
Whether 9101.T fits a long-term portfolio depends on your assumptions about growth, margins, and risk. MarketSnap provides the metrics, intrinsic value calculator, and SWOT context so you can form your own view rather than rely on a single buy/sell rating.
9101.T
1-day price chart preview. Log in for 1W through 5Y ranges and period tabs.
Daily snapshot
-3.17
Trading Metrics:
| Open: | 7491 | Previous Close: | 7531 | |
| Day Low: | 7246 | Day High: | 7511 | |
| Year Low: | 4793 | Year High: | 7599 | |
| Price Avg 50: | 7019.98 | Price Avg 200: | 5884.27 | |
| Volume: | 2.48M | Average Volume: | 3.031M |
Log in to continue
Log in for multi-period charts (1W–5Y), period tabs, and the same layout as members.
Login — it's free
