Valuation KITZ Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 16/10/2026 BST			5-day change	1st Jan Change
1,950.00 ^JPY	+1.83%		-4.69%	+12.13%

08-07	Kitz Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
08-07	KITZ Corporation Declares Cash Dividend for the Second Quarter Ended June 30, 2026, Payable on September 18, 2026; Revises Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	63,826	70,773	108,197	98,892	151,245	169,664	-	-
Change	-	10.88%	52.88%	-8.6%	52.94%	12.18%	-	-
Enterprise Value (EV)	74,749	83,322	115,756	102,941	159,311	169,664	169,664	169,664
Change	-	11.47%	38.93%	-11.07%	54.76%	6.5%	0%	0%
P/E	12.9x	8.27x	10.2x	8.57x	13.2x	11.9x	10.8x	10.6x
PBR	0.79x	0.79x	1.07x	0.91x	1.28x	1.32x	1.22x	1.16x
PEG	-	0.1x	0.4x	0.7x	-22.16x	0.5x	1.15x	4.71x
Capitalization / Revenue	0.47x	0.44x	0.65x	0.57x	0.86x	0.81x	0.74x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.81x	0.74x	0.72x
EV / EBITDA	-	0x	0x	0x	0x	6.53x	5.66x	-
EV / EBIT	0x	0x	0x	0x	0x	9.05x	7.89x	7.71x
EV / FCF	-	0x	0x	0x	-	-62.8x	12.1x	-
FCF Yield	-	1.51%	7.95%	7.82%	-	-1.59%	8.25%	-
Dividend per Share ²	20	33	41	46	53	63	69	74
Rate of return	2.81%	4.18%	3.4%	4.05%	3.05%	3.23%	3.54%	3.79%
EPS ²	55.26	95.35	118.1	132.6	131.8	164.4	179.8	183.9
Distribution rate	36.2%	34.6%	34.7%	34.7%	40.2%	38.3%	38.4%	40.2%
Net sales ¹	135,790	159,914	166,941	172,042	176,682	210,000	230,000	235,000
EBITDA ¹	-	17,977	21,070	21,346	22,605	26,000	30,000	-
EBIT ¹	8,990	11,051	13,687	14,220	15,454	18,750	21,500	22,000
Net income ¹	4,954	8,549	10,591	11,824	11,465	14,300	15,650	16,000
Net Debt	10,923	12,549	7,559	4,049	8,066	-	-	-
Reference price ²	712.00	789.00	1,206.00	1,137.00	1,739.00	1,950.00	1,950.00	1,950.00
Nbr of stocks (in thousands)	89,643	89,700	89,715	86,976	86,972	87,007	-	-
Announcement Date	10/02/22	13/02/23	13/02/24	13/02/25	12/02/26	-	-	-

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.($)
KITZ CORPORATION	11.86x	-	-	3.23%	1.07B
PARKER-HANNIFIN CORPORATION	31.11x	5.52x	20.13x	0.84%	121B
ATLAS COPCO AB	33.43x	5.29x	20.06x	1.6%	95.61B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.68B
FASTENAL COMPANY	40.2x	6.27x	27.65x	1.9%	58.53B
KEYSIGHT TECHNOLOGIES, INC.	38.8x	7.86x	23x	-.--%	56.39B
FANUC CORPORATION	27.11x	4.99x	17.47x	2.22%	35.39B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.93x	1.79x	12.9x	2.24%	30.46B
INGERSOLL RAND INC.	31.31x	4.1x	15.45x	0.11%	30.18B
SMC CORPORATION	19.41x	3.31x	10.6x	1.57%	26.94B
Average	28.28x	4.71x	18.46x	1.44%	51.87B
Weighted average by Cap.	31.59x	5.09x	19.75x	1.17%