|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,474.00 JPY | +1.07% |
|
+5.51% | +10.03% |
| 07-24 | Mizuho Securities Upgrades Kinden to Buy from Neutral; Price Target is 9,300 Yen | MT |
| 07-07 | Kinden Completes Tender Offer for The Kodensha Co | MT |
Company Valuation: Kinden Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 323,403 | 326,929 | 543,420 | 667,627 | 1,380,406 | 1,479,760 | - | - |
| Change | - | 1.09% | 66.22% | 22.86% | 106.76% | 7.2% | - | - |
| Enterprise Value (EV) 1 | 140,551 | 143,961 | 357,520 | 486,407 | 1,202,859 | 1,519,365 | 1,376,745 | 1,473,998 |
| Change | - | 2.43% | 148.35% | 36.05% | 147.29% | 26.31% | -9.39% | 7.06% |
| P/E | 12.3x | 11.4x | 16.3x | 14.2x | 19.9x | 16.7x | 15.7x | 14.2x |
| PBR | 0.63x | 0.61x | 0.95x | 1.11x | 2.09x | 2.18x | 2.04x | 1.9x |
| PEG | - | 1.28x | 0.9x | 0.3x | 0.4x | 0.6x | 2.54x | 1.4x |
| Capitalization / Revenue | 0.57x | 0.54x | 0.83x | 0.95x | 1.84x | 1.81x | 1.71x | 1.64x |
| EV / Revenue | 0.25x | 0.24x | 0.55x | 0.69x | 1.6x | 1.85x | 1.6x | 1.63x |
| EV / EBITDA | 3.21x | 3.25x | 7.24x | 7.14x | 12.1x | 13.3x | 11x | 10.9x |
| EV / EBIT | 3.79x | 3.85x | 8.38x | 7.98x | 13.3x | 14.7x | 12x | 11.8x |
| EV / FCF | 6.12x | 52.2x | 21.9x | 17.3x | 43.3x | -8,125x | 20.6x | 18.2x |
| FCF Yield | 16.3% | 1.92% | 4.57% | 5.79% | 2.31% | -0.01% | 4.86% | 5.5% |
| Dividend per Share 2 | 37 | 40 | 63 | 90 | 130 | 240 | 217.3 | 249 |
| Rate of return | 2.34% | 2.51% | 2.34% | 2.69% | 1.86% | 3.21% | 2.91% | 3.33% |
| EPS 2 | 128.6 | 140.2 | 165.3 | 236.3 | 350.5 | 448.4 | 476.1 | 526.1 |
| Distribution rate | 28.8% | 28.5% | 38.1% | 38.1% | 37.1% | 53.5% | 45.6% | 47.3% |
| Net sales 1 | 566,794 | 609,132 | 654,516 | 705,058 | 750,742 | 819,583 | 863,000 | 902,700 |
| EBITDA 1 | 43,771 | 44,234 | 49,409 | 68,088 | 99,210 | 113,850 | 124,720 | 134,967 |
| EBIT 1 | 37,087 | 37,430 | 42,677 | 60,979 | 90,256 | 103,500 | 114,414 | 124,400 |
| Net income 1 | 26,366 | 28,722 | 33,553 | 47,250 | 69,447 | 75,140 | 82,200 | 85,940 |
| Net Debt 1 | -182,852 | -182,968 | -185,900 | -181,220 | -177,547 | 39,605 | -103,015 | -5,762 |
| Reference price 2 | 1,578.00 | 1,595.00 | 2,696.00 | 3,350.00 | 6,972.00 | 7,474.00 | 7,474.00 | 7,474.00 |
| Nbr of stocks (in thousands) | 204,945 | 204,971 | 201,565 | 199,292 | 197,993 | 197,988 | - | - |
| Announcement Date | 28/04/22 | 26/04/23 | 24/04/24 | 25/04/25 | 27/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.72x | 1.86x | 14.08x | 3.25% | 8.93B | |
| 67.67x | 2.92x | 28.54x | 0.07% | 98.11B | |
| 13.11x | 1.06x | 5.82x | 4.48% | 70.88B | |
| 42.44x | 5.21x | 28.87x | 0.16% | 64.35B | |
| 25.18x | 1.93x | 18.74x | 1.24% | 53.89B | |
| 55.04x | 4.58x | 29.3x | 1.67% | 45.49B | |
| 32.32x | 0.77x | 12.81x | 1.95% | 38.33B | |
| 26.25x | 1.7x | 16.42x | 0.18% | 34.18B | |
| 4.84x | 0.3x | 5.82x | 5.89% | 28.67B | |
| 14.82x | 0.4x | 4.46x | 4.5% | 21.03B | |
| Average | 29.94x | 2.07x | 16.49x | 2.34% | 46.39B | |
| Weighted average by Cap. | 36.44x | 2.44x | 19.08x | 1.83% |
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
- 1944 Stock
- Valuation Kinden Corporation
Select your edition
All financial news and data tailored to specific country editions
