|
Market Closed -
Japan Exchange
07:30:00 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 6,447.00 JPY | +3.04% |
|
-2.30% | -5.09% |
| 10-01 | Kinden Completes Kodensha Acquisition, Makes It a Wholly Owned Subsidiary | MT |
| 10-01 | Kinden Takes Full Ownership of The Kodensha | 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 | 1,060,414 | - | - |
| Change | - | 1.09% | 66.22% | 22.86% | 106.76% | -23.18% | - | - |
| Enterprise Value (EV) 1 | 140,551 | 143,961 | 357,520 | 486,407 | 1,202,859 | 1,097,413 | 956,171 | 1,051,484 |
| Change | - | 2.43% | 148.35% | 36.05% | 147.29% | -8.77% | -12.87% | 9.97% |
| P/E | 12.3x | 11.4x | 16.3x | 14.2x | 19.9x | 14x | 13.4x | 12x |
| PBR | 0.63x | 0.61x | 0.95x | 1.11x | 2.09x | 1.82x | 1.71x | 1.58x |
| PEG | - | 1.28x | 0.9x | 0.3x | 0.4x | 0.5x | 2.67x | 1.1x |
| Capitalization / Revenue | 0.57x | 0.54x | 0.83x | 0.95x | 1.84x | 1.28x | 1.22x | 1.15x |
| EV / Revenue | 0.25x | 0.24x | 0.55x | 0.69x | 1.6x | 1.33x | 1.1x | 1.14x |
| EV / EBITDA | 3.21x | 3.25x | 7.24x | 7.14x | 12.1x | 9.61x | 7.69x | 7.73x |
| EV / EBIT | 3.79x | 3.85x | 8.38x | 7.98x | 13.3x | 10.3x | 8.18x | 8.19x |
| EV / FCF | 6.12x | 52.2x | 21.9x | 17.3x | 43.3x | 20.8x | 14.1x | 12.7x |
| FCF Yield | 16.3% | 1.92% | 4.57% | 5.79% | 2.31% | 4.8% | 7.11% | 7.85% |
| Dividend per Share 2 | 37 | 40 | 63 | 90 | 130 | 240 | 219.6 | 252.6 |
| Rate of return | 2.34% | 2.51% | 2.34% | 2.69% | 1.86% | 3.72% | 3.41% | 3.92% |
| EPS 2 | 128.6 | 140.2 | 165.3 | 236.3 | 350.5 | 459.3 | 482.4 | 537.4 |
| Distribution rate | 28.8% | 28.5% | 38.1% | 38.1% | 37.1% | 52.2% | 45.5% | 47% |
| Net sales 1 | 566,794 | 609,132 | 654,516 | 705,058 | 750,742 | 825,817 | 872,286 | 918,420 |
| EBITDA 1 | 43,771 | 44,234 | 49,409 | 68,088 | 99,210 | 114,200 | 124,275 | 135,950 |
| EBIT 1 | 37,087 | 37,430 | 42,677 | 60,979 | 90,256 | 106,214 | 116,843 | 128,400 |
| Net income 1 | 26,366 | 28,722 | 33,553 | 47,250 | 69,447 | 76,940 | 83,243 | 87,820 |
| Net Debt 1 | -182,852 | -182,968 | -185,900 | -181,220 | -177,547 | 36,999 | -104,242 | -8,930 |
| Reference price 2 | 1,578.00 | 1,595.00 | 2,696.00 | 3,350.00 | 6,972.00 | 6,447.00 | 6,447.00 | 6,447.00 |
| Nbr of stocks (in thousands) | 204,945 | 204,971 | 201,565 | 199,292 | 197,993 | 164,482 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.04x | 1.33x | 9.61x | 3.72% | 6.72B | |
| 54.55x | 2.52x | 24.05x | 0.07% | 95B | |
| 11.88x | 1.03x | 5.64x | 4.92% | 67.36B | |
| 24.45x | 1.91x | 18.77x | 1.19% | 52.65B | |
| 29.59x | 3.7x | 20.07x | 0.23% | 50.56B | |
| 46.09x | 3.73x | 23.54x | 2.1% | 35.86B | |
| 22x | 1.51x | 13.93x | 0.21% | 31.83B | |
| 25.73x | 0.64x | 10.55x | 2.42% | 31.54B | |
| 5.24x | 0.32x | 6.06x | 5.38% | 28.04B | |
| 21.45x | 0.4x | 6.34x | 2.87% | 26.93B | |
| Average | 25.50x | 1.71x | 13.86x | 2.31% | 42.65B | |
| Weighted average by Cap. | 29.89x | 1.94x | 15.69x | 1.93% |
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
