Valuation KITZ Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 04/09/2026 BST			5-day change	1st Jan Change
1,884.00 ^JPY	+0.32%		-1.77%	+8.34%

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	163,922	-	-
Change	-	10.88%	52.88%	-8.6%	52.94%	8.38%	-	-
Enterprise Value (EV)	74,749	83,322	115,756	102,941	159,311	163,922	163,922	163,922
Change	-	11.47%	38.93%	-11.07%	54.76%	2.89%	0%	0%
P/E	12.9x	8.27x	10.2x	8.57x	13.2x	11.5x	10.3x	10.2x
PBR	0.79x	0.79x	1.07x	0.91x	1.28x	1.28x	1.19x	1.12x
PEG	-	0.1x	0.4x	0.7x	-22.16x	0.5x	0.9x	16.21x
Capitalization / Revenue	0.47x	0.44x	0.65x	0.57x	0.86x	0.79x	0.74x	0.7x
EV / Revenue	0x	0x	0x	0x	0x	0.79x	0.74x	0.7x
EV / EBITDA	-	0x	0x	0x	0x	6.07x	5.29x	-
EV / EBIT	0x	0x	0x	0x	0x	8.52x	7.45x	7.45x
EV / FCF	-	0x	0x	0x	-	15.3x	11.2x	-
FCF Yield	-	1.51%	7.95%	7.82%	-	6.53%	8.97%	-
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%	3.34%	3.66%	3.93%
EPS ²	55.26	95.35	118.1	132.6	131.8	163.8	182.8	183.9
Distribution rate	36.2%	34.6%	34.7%	34.7%	40.2%	38.5%	37.8%	40.2%
Net sales ¹	135,790	159,914	166,941	172,042	176,682	207,500	222,500	235,000
EBITDA ¹	-	17,977	21,070	21,346	22,605	27,000	31,000	-
EBIT ¹	8,990	11,051	13,687	14,220	15,454	19,250	22,000	22,000
Net income ¹	4,954	8,549	10,591	11,824	11,465	14,250	15,900	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	1,884.00	1,884.00	1,884.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KITZ CORPORATION	11.46x	-	-	3.3%	1.05B
VAT GROUP AG	56.6x	13.58x	40.5x	1.38%	22.12B
ZHEJIANG SANHUA INTELLIGENT CONTROLS CO.,LTD	34.53x	3.97x	20.38x	1.04%	21.59B
WATTS WATER TECHNOLOGIES, INC.	28.21x	4.02x	17.77x	0.68%	11.87B
NEWAY VALVE (SUZHOU) CO., LTD.	19.89x	4.02x	14.61x	2.95%	5.41B
HELIOS TECHNOLOGIES, INC.	30.64x	2.89x	14.01x	0.67%	2.38B
JIANGSU SHENTONG VALVE CO., LTD.	17.93x	2.82x	10.23x	1.68%	1.04B
SUFA TECHNOLOGY INDUSTRY CO., LTD., CNNC	42.45x	-	-	0.35%	969M
Average	30.21x	5.21x	19.59x	1.51%	8.3B
Weighted average by Cap.	38.91x	7.22x	25.93x	1.27%