Valuation Kraftia Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 26/08/2026 BST			5-day change	1st Jan Change
8,258.00 ^JPY	+0.27%		+2.92%	+7.29%

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	582,596	-	-
Change	-	17.41%	88.96%	-24.48%	94.34%	-11.88%	-	-
Enterprise Value (EV) ¹	176,177	207,266	387,259	290,991	634,433	545,490	492,564	466,602
Change	-	17.65%	86.84%	-24.86%	118.02%	-14.02%	-9.7%	-5.27%
P/E	7.74x	9.05x	16.1x	11.8x	16.5x	13.7x	12.3x	11.4x
PBR	0.85x	0.91x	1.56x	1.1x	1.9x	1.58x	1.45x	1.33x
PEG	-	17.81x	2.5x	3.74x	0.4x	2.3x	1.1x	1.34x
Capitalization / Revenue	0.54x	0.6x	0.96x	0.72x	1.39x	1.16x	1.1x	1.08x
EV / Revenue	0.47x	0.52x	0.83x	0.61x	1.33x	1.08x	0.93x	0.87x
EV / EBITDA	4.53x	5.44x	8.79x	6.08x	10.3x	8.41x	6.93x	6.06x
EV / EBIT	5.32x	6.46x	10.2x	7.03x	11.6x	8.98x	7.52x	6.55x
EV / FCF	-77.1x	14.8x	9.3x	68.5x	-109x	15.5x	12.9x	11.3x
FCF Yield	-1.3%	6.76%	10.8%	1.46%	-0.92%	6.45%	7.74%	8.82%
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%	2.88%	3.08%	3.4%
EPS ²	370	371.9	395.9	408.4	566.2	599.9	668.2	725.2
Distribution rate	27%	29.6%	30.3%	34.3%	38.9%	39.6%	37.9%	38.6%
Net sales ¹	376,563	395,783	469,057	473,954	476,123	504,269	528,131	538,166
EBITDA ¹	38,928	38,101	44,032	47,842	61,522	64,869	71,056	76,995
EBIT ¹	33,137	32,083	38,016	41,388	54,600	60,712	65,514	71,277
Net income ¹	26,216	26,349	28,017	28,883	40,053	44,037	47,277	51,315
Net Debt ¹	-26,867	-31,128	-63,213	-49,223	-26,726	-37,106	-90,032	-115,993
Reference price ²	2,866.00	3,365.00	6,369.00	4,810.00	9,347.00	8,236.00	8,236.00	8,236.00
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	13.73x	1.08x	8.41x	2.88%	3.66B
QUANTA SERVICES, INC.	52.7x	2.41x	23.07x	0.07%	90.77B
VINCI	13.15x	1.11x	6.09x	4.44%	77.34B
LARSEN & TOUBRO LIMITED	27.56x	2.1x	20.66x	1.1%	59.4B
COMFORT SYSTEMS USA, INC.	32.16x	4.03x	21.89x	0.21%	54.88B
FERROVIAL N.V.	55.77x	4.44x	28.29x	1.56%	45.53B
HOCHTIEF AG	29.7x	0.73x	12.11x	2.09%	37.51B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.36x	0.5x	7.86x	2.42%	33.73B
EMCOR GROUP, INC.	22.59x	1.54x	14.2x	0.2%	32.64B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.55x	0.3x	6x	6.19%	27.48B
Average	27.63x	1.83x	14.86x	2.12%	46.29B
Weighted average by Cap.	31.52x	2.07x	16.55x	1.83%