|
Delayed
Japan Exchange
07:08:27 19/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 1,588.00 JPY | +0.19% |
|
+0.06% | +6.70% |
| 10-09 | KYB to Inject INR2.15 Billion Into Indian Subsidiary | MT |
| 10-08 | KYB India Private Limited announced that it expects to receive INR 2.15 billion in funding from KYB Corporation | CI |
Company Valuation: KYB Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 75,988 | 102,710 | 126,808 | 142,318 | 181,922 | 191,297 | - | - |
| Change | - | 35.17% | 23.46% | 12.23% | 27.83% | 5.15% | - | - |
| Enterprise Value (EV) 1 | 114,726 | 143,668 | 169,650 | 193,858 | 245,771 | 198,875 | 215,869 | 205,016 |
| Change | - | 25.23% | 18.08% | 14.27% | 26.78% | -19.08% | 8.55% | -5.03% |
| P/E | 3.48x | 3.91x | 8.77x | 10.5x | 6.56x | 10.2x | 9.26x | 8.12x |
| PBR | 0.54x | 0.6x | 0.63x | 0.66x | 0.75x | 0.78x | 0.73x | 0.69x |
| PEG | - | 0.2x | -0.2x | -2.27x | 0x | -0.4x | 0.9x | 0.6x |
| Capitalization / Revenue | 0.2x | 0.24x | 0.29x | 0.32x | 0.38x | 0.38x | 0.37x | 0.35x |
| EV / Revenue | 0.3x | 0.33x | 0.38x | 0.44x | 0.51x | 0.4x | 0.42x | 0.38x |
| EV / EBITDA | 2.37x | 2.81x | 4.11x | 4.69x | 4.52x | 4.11x | 4.15x | 3.6x |
| EV / EBIT | 3.82x | 4.41x | 7.57x | 8.55x | 7.04x | 6.86x | 6.96x | 5.86x |
| EV / FCF | 8.58x | 13.8x | 21.2x | 20x | 19.1x | 2.32x | -49x | 10.9x |
| FCF Yield | 11.7% | 7.24% | 4.71% | 5.01% | 5.24% | 43.1% | -2.04% | 9.19% |
| Dividend per Share 2 | 17.5 | 33.33 | 33.33 | 36.67 | 52 | 55 | 56.7 | 60 |
| Rate of return | 3.53% | 4.98% | 3.87% | 3.74% | 3.76% | 3.47% | 3.58% | 3.79% |
| EPS 2 | 142.5 | 171.4 | 98.26 | 93.71 | 210.7 | 154.9 | 171.2 | 195.1 |
| Distribution rate | 12.3% | 19.4% | 33.9% | 39.1% | 24.7% | 35.5% | 33.1% | 30.8% |
| Net sales 1 | 388,360 | 431,205 | 442,781 | 438,316 | 481,529 | 500,000 | 520,000 | 540,000 |
| EBITDA 1 | 48,315 | 51,199 | 41,303 | 41,356 | 54,360 | 48,430 | 52,000 | 57,000 |
| EBIT 1 | 30,001 | 32,547 | 22,417 | 22,671 | 34,932 | 29,000 | 31,000 | 35,000 |
| Net income 1 | 22,549 | 27,210 | 15,818 | 14,899 | 29,036 | 18,700 | 20,100 | 22,900 |
| Net Debt 1 | 38,738 | 40,958 | 42,842 | 51,540 | 63,849 | 7,578 | 24,572 | 13,719 |
| Reference price 2 | 495.83 | 670.00 | 861.67 | 979.67 | 1,381.67 | 1,585.00 | 1,585.00 | 1,585.00 |
| Nbr of stocks (in thousands) | 153,253 | 153,299 | 147,166 | 145,272 | 131,668 | 120,692 | - | - |
| Announcement Date | 13/05/22 | 11/05/23 | 10/05/24 | 12/05/25 | 13/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.23x | 0.4x | 4.11x | 3.47% | 1.21B | |
| 18.67x | 2.03x | 11.16x | 1.57% | 73.15B | |
| 18.22x | 1.25x | 9.64x | 2.05% | 41.91B | |
| 12.04x | 0.57x | 4.98x | 3.92% | 29.72B | |
| 12.75x | 0.54x | 3.91x | 4.52% | 28.08B | |
| 7.68x | 0.45x | 5.78x | 1.97% | 23.38B | |
| 14.71x | 2.66x | 9.15x | 4.14% | 20.7B | |
| 20.91x | 0.91x | 10.92x | 3.17% | 18.47B | |
| 29.55x | 1.18x | 12.42x | 0.62% | 17.75B | |
| 10.6x | 0.5x | 4.85x | 3% | 17.49B | |
| Average | 15.54x | 1.05x | 7.69x | 2.84% | 27.19B | |
| Weighted average by Cap. | 16.32x | 1.27x | 8.52x | 2.58% |
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
- 7242 Stock
- Valuation KYB Corporation
Select your edition
All financial news and data tailored to specific country editions
