|
Delayed
Japan Exchange
07:30:00 06/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 1,161.00 JPY | -0.34% |
|
-1.19% | +22.21% |
| 09-30 | Kanadevia to Release Next Medium-Term Management Plan in 2027 | MT |
| 09-30 | Kanadevia, Nippon Steel Engineering Call Off Business Integration Discussions; Kanadevia Shares Rise 3% | MT |
Company Valuation: Kanadevia Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 125,725 | 145,946 | 222,282 | 153,893 | 169,422 | 195,339 | - | - |
| Change | - | 16.08% | 52.3% | -30.77% | 10.09% | 15.3% | - | - |
| Enterprise Value (EV) 1 | 150,405 | 146,007 | 232,118 | 208,893 | 275,466 | 287,639 | 289,439 | 288,339 |
| Change | - | -2.92% | 58.98% | -10.01% | 31.87% | 4.42% | 0.63% | -0.38% |
| P/E | 15.9x | 9.37x | 11.7x | 6.97x | 15.2x | 8.42x | 9.24x | 6.88x |
| PBR | 0.96x | 1.05x | 1.37x | 0.81x | 0.86x | 0.88x | 0.82x | 0.76x |
| PEG | - | 0.1x | 0.5x | 0.4x | -0.3x | 0x | -1.04x | 0.2x |
| Capitalization / Revenue | 0.28x | 0.3x | 0.4x | 0.25x | 0.26x | 0.3x | 0.27x | 0.26x |
| EV / Revenue | 0.34x | 0.3x | 0.42x | 0.34x | 0.43x | 0.43x | 0.41x | 0.39x |
| EV / EBITDA | - | 4.78x | 6.55x | 5.38x | 9.9x | 6.28x | 5.44x | 4.85x |
| EV / EBIT | 9.68x | 7.28x | 9.54x | 7.75x | 22.6x | 10.9x | 9.41x | 7.32x |
| EV / FCF | 5.41x | 5.72x | -11x | -6.57x | -20.2x | 14.2x | 43.9x | 25.7x |
| FCF Yield | 18.5% | 17.5% | -9.05% | -15.2% | -4.95% | 7.02% | 2.28% | 3.88% |
| Dividend per Share 2 | 12 | 18 | 23 | 25 | 25 | 38 | 44 | 60 |
| Rate of return | 1.61% | 2.08% | 1.74% | 2.73% | 2.48% | 3.27% | 3.79% | 5.17% |
| EPS 2 | 46.87 | 92.43 | 112.7 | 131.3 | 66.2 | 137.9 | 125.7 | 168.8 |
| Distribution rate | 25.6% | 19.5% | 20.4% | 19% | 37.8% | 27.6% | 35% | 35.5% |
| Net sales 1 | 441,797 | 492,692 | 555,844 | 610,523 | 645,222 | 661,500 | 713,600 | 743,200 |
| EBITDA 1 | - | 30,571 | 35,457 | 38,859 | 27,827 | 45,800 | 53,200 | 59,400 |
| EBIT 1 | 15,541 | 20,056 | 24,323 | 26,946 | 12,192 | 26,500 | 30,750 | 39,400 |
| Net income 1 | 7,899 | 15,577 | 18,999 | 22,103 | 11,137 | 23,200 | 21,150 | 28,400 |
| Net Debt 1 | 24,680 | 61 | 9,836 | 55,000 | 106,044 | 92,300 | 94,100 | 93,000 |
| Reference price 2 | 746.00 | 866.00 | 1,319.00 | 915.00 | 1,007.00 | 1,161.00 | 1,161.00 | 1,161.00 |
| Nbr of stocks (in thousands) | 168,532 | 168,528 | 168,523 | 168,189 | 168,244 | 168,251 | - | - |
| Announcement Date | 11/05/22 | 12/05/23 | 10/05/24 | 12/05/25 | 12/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.45x | 0.44x | 6.3x | 3.26% | 1.24B | |
| 31.26x | 5.45x | 19.75x | 0.82% | 123B | |
| 34.77x | 5.47x | 20.73x | 1.54% | 97.02B | |
| 45.01x | 9.13x | 26.71x | -.--% | 65.4B | |
| 27.72x | 3.17x | 18.33x | 0.75% | 60.61B | |
| 40.16x | 6.25x | 27.57x | 1.93% | 58.17B | |
| 28.01x | 5.18x | 18.14x | 2.15% | 36.54B | |
| 20.86x | 1.78x | 12.85x | 2.25% | 30.35B | |
| 31.08x | 4.12x | 15.58x | 0.11% | 30.48B | |
| 21.54x | 3.75x | 11.99x | 1.41% | 29.92B | |
| Average | 28.88x | 4.47x | 17.79x | 1.42% | 53.28B | |
| Weighted average by Cap. | 32.73x | 5.32x | 20.27x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7004 Stock
- Valuation Kanadevia Corporation
Select your edition
All financial news and data tailored to specific country editions
