Valuation Kraftia Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 20/10/2026 BST			5-day change	1st Jan Change
7,479.00 ^JPY	-2.16%		-4.21%	-2.83%

07-30	Kraftia Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
07-30	Kraftia Corporation Announces Establishment of the Strategic Investment Fund Kraftia Succession Value Partners Investment Limited Partnership	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	203,044	238,394	450,472	340,214	661,159	529,047	-	-
Change	-	17.41%	88.96%	-24.48%	94.34%	-19.98%	-	-
Enterprise Value (EV) ¹	176,177	207,266	387,259	290,991	634,433	488,875	457,940	430,518
Change	-	17.65%	86.84%	-24.86%	118.02%	-22.94%	-6.33%	-5.99%
P/E	7.74x	9.05x	16.1x	11.8x	16.5x	12x	11.2x	10.3x
PBR	0.85x	0.91x	1.56x	1.1x	1.9x	1.42x	1.31x	1.2x
PEG	-	17.81x	2.5x	3.74x	0.4x	1.2x	1.54x	1.18x
Capitalization / Revenue	0.54x	0.6x	0.96x	0.72x	1.39x	1.05x	1x	0.98x
EV / Revenue	0.47x	0.52x	0.83x	0.61x	1.33x	0.97x	0.87x	0.8x
EV / EBITDA	4.53x	5.44x	8.79x	6.08x	10.3x	7.33x	6.4x	5.53x
EV / EBIT	5.32x	6.46x	10.2x	7.03x	11.6x	8.01x	6.96x	6x
EV / FCF	-77.1x	14.8x	9.3x	68.5x	-109x	13.9x	14.3x	10.5x
FCF Yield	-1.3%	6.76%	10.8%	1.46%	-0.92%	7.2%	6.97%	9.56%
Dividend per Share ²	100	110	120	140	220	237.4	253.3	280
Rate of return	3.49%	3.27%	1.88%	2.91%	2.35%	3.17%	3.39%	3.74%
EPS ²	370	371.9	395.9	408.4	566.2	624.9	670.4	728.8
Distribution rate	27%	29.6%	30.3%	34.3%	38.9%	38%	37.8%	38.4%
Net sales ¹	376,563	395,783	469,057	473,954	476,123	505,269	528,274	537,582
EBITDA ¹	38,928	38,101	44,032	47,842	61,522	66,700	71,556	77,828
EBIT ¹	33,137	32,083	38,016	41,388	54,600	61,026	65,800	71,694
Net income ¹	26,216	26,349	28,017	28,883	40,053	44,212	47,435	51,565
Net Debt ¹	-26,867	-31,128	-63,213	-49,223	-26,726	-40,172	-71,107	-98,530
Reference price ²	2,866.00	3,365.00	6,369.00	4,810.00	9,347.00	7,479.00	7,479.00	7,479.00
Nbr of stocks (in thousands)	70,846	70,845	70,729	70,731	70,735	70,738	-	-
Announcement Date	28/04/22	28/04/23	26/04/24	28/04/25	28/04/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KRAFTIA CORPORATION	12.23x	0.99x	7.5x	3.11%	3.41B
QUANTA SERVICES, INC.	53.38x	2.47x	23.56x	0.07%	92.97B
VINCI	11.74x	1.02x	5.59x	4.98%	66.3B
LARSEN & TOUBRO LIMITED	24.6x	1.92x	18.86x	1.18%	53.02B
COMFORT SYSTEMS USA, INC.	30.1x	3.77x	20.43x	0.22%	51.44B
FERROVIAL N.V.	45.81x	3.71x	23.41x	2.12%	35.56B
EMCOR GROUP, INC.	21.47x	1.5x	13.83x	0.21%	31.62B
HOCHTIEF AG	25.83x	0.64x	10.59x	2.41%	31.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.24x	0.32x	6.06x	5.38%	28.05B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.53x	0.4x	6.36x	2.86%	26.94B
Average	25.19x	1.67x	13.62x	2.25%	42.09B
Weighted average by Cap.	29.67x	1.94x	15.64x	1.92%