Valuation K.R.S. Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

04-23	K.R.S. Corporation agreed to acquire 51.60% stake in Coldrush Logistics Private Limited for ¥2.8 billion.	CI
01-29	Tomoe Engineering Co., Ltd. Announces Appointment of Independent Committee Members	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,924	25,677	22,421	53,392	67,461	78,174	-	-
Change	-	17.12%	-12.68%	138.14%	26.35%	15.88%	-	-
Enterprise Value (EV)	53,470	59,733	58,374	91,724	110,117	78,174	78,174	78,174
Change	-	11.71%	-2.28%	57.13%	20.05%	-29.01%	0%	0%
P/E Ratio	14x	17.6x	-16.8x	20.1x	25.5x	35.9x	34x	31x
PBR	0.57x	0.62x	0.56x	1.24x	1.49x	1.65x	1.6x	1.54x
PEG	-	-2.67x	0x	-0x	-54.59x	-2x	5.95x	3.15x
Capitalization / Revenue	0.12x	0.14x	0.12x	0.27x	0.33x	0.38x	0.37x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.38x	0.37x	0.36x
EV / EBITDA	0x	0x	0x	-	-	5.63x	5.36x	5.15x
EV / EBIT	0x	0x	0x	0x	0x	13.7x	12.9x	12.1x
EV / FCF	-0x	-	0x	-0x	-0x	76.6x	25.9x	41.8x
FCF Yield	-17.2%	-	3.6%	-0.5%	-4.36%	1.3%	3.86%	2.39%
Dividend per Share ²	23	23	23	23.5	27.5	24	25.5	27
Rate of return	2.61%	2.23%	2.55%	1.09%	1.01%	0.76%	0.81%	0.86%
EPS ²	62.81	58.67	-53.7	107	106.5	87.5	92.5	101.6
Distribution rate	36.6%	39.2%	-42.8%	22%	25.8%	27.4%	27.6%	26.6%
Net sales ¹	175,967	179,649	184,617	195,192	202,602	207,000	212,000	217,000
EBITDA ¹	9,531	10,113	10,746	-	-	13,890	14,590	15,190
EBIT ¹	3,638	3,695	4,030	5,562	5,644	5,700	6,050	6,450
Net income ¹	1,561	1,458	-1,334	2,660	2,648	2,175	2,300	2,525
Net Debt	31,546	34,056	35,953	38,332	42,656	-	-	-
Reference price ²	882.00	1,033.00	902.00	2,148.00	2,714.00	3,145.00	3,145.00	3,145.00
Nbr of stocks (in thousands)	24,857	24,857	24,857	24,857	24,857	24,857	-	-
Announcement Date	1/11/22 A	1/10/23 A	1/10/24 A	1/9/25 A	1/8/26 A	-	-	-

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.($)
OLD DOMINION FREIGHT LINE, INC.	43.63x	8.4x	25.93x	0.48%	49.07B
JB HUNT TRANSPORT SERVICES	38.25x	2.16x	16.01x	0.64%	26.47B
TFI INTERNATIONAL INC.	32.81x	1.78x	12.04x	1.25%	12.64B
SAIA, INC.	40.63x	3.44x	18.5x	-.--%	12.34B
LANDSTAR SYSTEM, INC.	38.56x	1.4x	24.27x	1.11%	7.43B
RXO, INC.	-103.54x	0.83x	43.24x	-.--%	4.74B
NIKKON HOLDINGS CO.,LTD.	39.98x	2.9x	18.9x	1.3%	4.27B
WERNER ENTERPRISES, INC.	55.33x	0.92x	7.82x	1.31%	2.56B
Average	23.21x	2.73x	20.84x	0.76%	14.94B
Weighted average by Cap.	34.95x	4.71x	21.44x	0.62%