Valuation Kinden Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:31:27 27/07/2026 BST			5-day change	1st Jan Change
7,525.00 ^JPY	+0.68%		+3.63%	+10.08%

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

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	95.5x	20.6x	18.2x
FCF Yield	16.3%	1.92%	4.57%	5.79%	2.31%	1.05%	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

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.($)
KINDEN CORPORATION	16.67x	1.85x	13.35x	3.21%	9.04B
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	93.91B
VINCI	13.15x	1.06x	5.84x	4.46%	71.19B
COMFORT SYSTEMS USA, INC.	35.8x	4.43x	23.98x	0.18%	60.91B
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	54.07B
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	45.7B
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.63B
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	33.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	30.03x	1.99x	16.16x	2.11%	46.96B
Weighted average by Cap.	34.90x	2.24x	17.88x	1.78%