Valuation Kanamoto Co.,Ltd.

Equities

Delayed Japan Exchange Other stock markets 00:57:57 13/02/2026 GMT			5-day change	1st Jan Change
4,000.00 ^JPY	-2.32%		+5.12%	+2.17%

02-08	SAXA, Inc. completed the acquisition of 93.29% stake in Newtech Co.,Ltd. from a group of shareholders for ¥4.8 billion.	CI
02-02	Tranche Update on Kanamoto Co.,Ltd.'s Equity Buyback Plan announced on December 5, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	92,048	79,353	87,807	98,104	125,203	141,807	-	-
Change	-	-13.79%	10.65%	11.73%	27.62%	13.26%	-	-
Enterprise Value (EV) ¹	85,611	81,340	78,892	80,122	101,821	116,715	107,226	96,735
Change	-	-4.99%	-3.01%	1.56%	27.08%	14.63%	-8.13%	-9.78%
P/E ratio	10.3x	9.56x	13.1x	10.9x	11.4x	12.1x	11x	10.2x
PBR	0.73x	0.6x	0.65x	0.7x	0.85x	0.91x	0.85x	0.75x
PEG	-	-2.06x	-0.7x	0.3x	0.5x	1.65x	1.1x	1.21x
Capitalization / Revenue	0.49x	0.42x	0.44x	0.47x	0.59x	0.64x	0.62x	0.59x
EV / Revenue	0.45x	0.43x	0.4x	0.39x	0.48x	0.53x	0.47x	0.4x
EV / EBITDA	1.85x	1.78x	1.68x	1.58x	1.94x	2.17x	1.94x	1.73x
EV / EBIT	5.85x	6.15x	6.6x	5.5x	5.86x	6.12x	5.12x	4.24x
EV / FCF	2.39x	3.73x	2.52x	2.06x	2.39x	2.85x	2.58x	-
FCF Yield	41.8%	26.8%	39.6%	48.6%	41.9%	35%	38.7%	-
Dividend per Share ²	70	75	75	80	95	101.7	108.3	114.5
Rate of return	2.88%	3.49%	3.08%	2.88%	2.64%	2.48%	2.65%	2.8%
EPS ²	235.6	224.6	185.4	253.7	314.2	337.2	371.4	402.6
Distribution rate	29.7%	33.4%	40.5%	31.5%	30.2%	30.1%	29.2%	28.4%
Net sales ¹	189,416	188,028	197,481	207,218	213,266	222,147	230,069	240,531
EBITDA ¹	46,336	45,756	46,848	50,843	52,405	53,689	55,284	55,840
EBIT ¹	14,624	13,229	11,958	14,569	17,369	19,067	20,942	22,798
Net income ¹	8,907	8,345	6,721	9,013	10,977	11,743	12,932	14,022
Net Debt ¹	-6,437	1,987	-8,915	-17,982	-23,382	-25,092	-34,581	-45,072
Reference price ²	2,434.00	2,148.00	2,435.00	2,776.00	3,595.00	4,095.00	4,095.00	4,095.00
Nbr of stocks (in thousands)	37,817	36,943	36,060	35,340	34,827	34,629	-	-
Announcement Date	10/12/21	09/12/22	08/12/23	06/12/24	05/12/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KANAMOTO CO.,LTD.	11.89x	0.51x	2.12x	2.54%	906M
UNITED RENTALS, INC.	19.99x	4.01x	8.89x	0.9%	55.05B
ASHTEAD GROUP PLC	20.74x	3.48x	7.63x	1.62%	29.13B
HERC HOLDINGS INC.	138.02x	3.17x	7.54x	0.89%	6.02B
MCGRATH RENTCORP	19.05x	-	-	1.68%	2.85B
ZHEJIANG HAIKONG NANKE HUATIE DIGITAL INTELLIGENCE AND TECHNOLOGY CO., LTD.	20.86x	-	-	0.41%	2.06B
JIANGXI GETO NEW MATERIALS CORPORATION LIMITED	37.54x	-	-	-	1.83B
WILLIS LEASE FINANCE CORPORATION	11.88x	-	-	-	1.37B
Average	35.00x	2.79x	6.54x	1.34%	12.4B
Weighted average by Cap.	27.49x	3.75x	8.33x	1.14%