Valuation Kamei Corporation

Stocks

Delayed Japan Exchange 06:30:00 04/11/2026 GMT			5-day change	1st Jan Change
4,685.00 ^JPY	-3.40%		-9.03%	+55.13%

08-31	Kamei Corporation Provides Notice of Discontinues Operations At Its Subsidiaries	CI
08-06	Kamei Corporation Revises Dividend Guidance for the Second Quarter-End and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	41,732	33,869	49,426	71,803	60,496	100,213
Change	-	-18.84%	45.93%	45.27%	-15.75%	65.65%
Enterprise Value (EV) ¹	56,743	53,615	74,311	84,744	55,655	88,839
Change	-	-5.51%	38.6%	14.04%	-34.33%	59.63%
P/E	5.32x	3.98x	5.77x	7.1x	6.06x	8.42x
PBR	0.37x	0.27x	0.36x	0.48x	0.38x	0.58x
PEG	-	0.47x	10.23x	0.4x	0.72x	0.4x
Capitalization / Revenue	0.1x	0.07x	0.09x	0.13x	0.11x	0.17x
EV / Revenue	0.14x	0.11x	0.13x	0.15x	0.1x	0.15x
EV / EBITDA	2.81x	2.45x	2.78x	3.04x	1.93x	2.84x
EV / EBIT	4.93x	4.24x	4.86x	5.43x	3.51x	5.26x
EV / FCF	6.65x	-968x	21.5x	5.88x	2.24x	5.32x
FCF Yield	15%	-0.1%	4.64%	17%	44.7%	18.8%
Dividend per Share ²	32.5	36	38.5	48	73	115
Rate of return	2.62%	3.57%	2.62%	2.25%	3.69%	3.51%
EPS ²	233.6	253.4	254.8	300.9	326.4	388.9
Distribution rate	13.9%	14.2%	15.1%	16%	22.4%	29.6%
Net sales ¹	405,332	483,421	552,241	573,505	575,787	584,220
EBITDA ¹	20,178	21,881	26,778	27,842	28,797	31,239
EBIT ¹	11,505	12,648	15,287	15,600	15,839	16,889
Net income ¹	7,848	8,514	8,562	10,111	10,690	11,900
Net Debt ¹	15,011	19,746	24,885	12,941	-4,841	-11,374
Reference price ²	1,242.00	1,008.00	1,471.00	2,137.00	1,977.00	3,275.00
Nbr of stocks (in thousands)	33,601	33,601	33,600	33,600	30,600	30,599
Announcement Date	30/06/21	30/06/22	30/06/23	28/06/24	26/06/25	25/06/26

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KAMEI CORPORATION	-	-	-	-	936M
EXXONMOBIL HOLDINGS CORPORATION	13.68x	1.7x	7.18x	2.34%	724B
RELIANCE INDUSTRIES LTD	18.51x	1.55x	9.23x	0.5%	187B
BP PLC	6.34x	0.58x	2.45x	4.32%	122B
MARATHON PETROLEUM CORPORATION	6.43x	1.05x	4.64x	0.95%	120B
PHILLIPS 66	8.16x	0.7x	5.59x	1.88%	106B
VALERO ENERGY CORPORATION	6.64x	0.65x	4.12x	1.24%	108B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.43x	0.34x	5.13x	6.85%	98.84B
SUNCOR ENERGY INC.	8.39x	1.91x	4.68x	2.29%	88.1B
IMPERIAL OIL LIMITED	10.38x	1.44x	6.95x	1.83%	63.54B
Average	9.88x	1.10x	5.55x	2.47%	161.85B
Weighted average by Cap.	11.70x	1.33x	6.29x	2.33%