Valuation K.R.S. Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 29/10/2026 +03			5-day change	1st Jan Change
3,075.00 ^JPY	+2.50%		+2.16%	+7.48%

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	76,434	-	-
Change	-	17.12%	-12.68%	138.14%	26.35%	13.3%	-	-
Enterprise Value (EV)	53,470	59,733	58,374	91,724	110,117	76,434	76,434	76,434
Change	-	11.71%	-2.28%	57.13%	20.05%	-30.59%	0%	0%
P/E	14x	17.6x	-16.8x	20.1x	25.5x	34.3x	31.1x	28.1x
PBR	0.57x	0.62x	0.56x	1.24x	1.49x	1.57x	1.52x	1.46x
PEG	-	-2.67x	0x	-0x	-54.59x	-1.9x	3x	2.7x
Capitalization / Revenue	0.12x	0.14x	0.12x	0.27x	0.33x	0.37x	0.36x	0.35x
EV / Revenue	0x	0x	0x	0x	0x	0.37x	0.36x	0.35x
EV / EBITDA	0x	0x	0x	-	-	5.46x	5.17x	4.9x
EV / EBIT	0x	0x	0x	0x	0x	13.3x	12.2x	11.2x
EV / FCF	-0x	-	0x	-0x	-0x	68.2x	25.3x	35.1x
FCF Yield	-17.2%	-	3.6%	-0.5%	-4.36%	1.47%	3.95%	2.85%
Dividend per Share ²	23	23	23	23.5	27.5	24	26.5	29.5
Rate of return	2.61%	2.23%	2.55%	1.09%	1.01%	0.8%	0.88%	0.98%
EPS ²	62.81	58.67	-53.7	107	106.5	87.5	96.55	106.6
Distribution rate	36.6%	39.2%	-42.8%	22%	25.8%	27.4%	27.4%	27.7%
Net sales ¹	175,967	179,649	184,617	195,192	202,602	208,250	213,400	218,450
EBITDA ¹	9,531	10,113	10,746	-	-	13,990	14,790	15,600
EBIT ¹	3,638	3,695	4,030	5,562	5,644	5,750	6,250	6,800
Net income ¹	1,561	1,458	-1,334	2,660	2,648	2,175	2,400	2,650
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	3,000.00	3,000.00	3,000.00
Nbr of stocks (in thousands)	24,857	24,857	24,857	24,857	24,857	24,856	-	-
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.($)
K.R.S. CORPORATION	34.29x	-	-	0.8%	471M
UNION PACIFIC CORPORATION	22.86x	7.43x	14.86x	1.88%	177B
CSX CORPORATION	25.31x	7.33x	15.24x	1.09%	95.75B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.97x	8.17x	16.16x	0.79%	78.73B
NORFOLK SOUTHERN CORPORATION	27.42x	6.76x	15.36x	1.6%	75.94B
CANADIAN NATIONAL RAILWAY COMPANY	21.32x	6.86x	14.25x	2.11%	75.15B
OLD DOMINION FREIGHT LINE, INC.	29.39x	5.9x	17.5x	0.66%	35.94B
XPO, INC.	37.36x	2.65x	15.64x	-.--%	21.27B
JB HUNT TRANSPORT SERVICES	30.78x	1.58x	12.78x	0.82%	20.81B
C.H. ROBINSON WORLDWIDE, INC.	20.85x	0.87x	14.67x	1.97%	14.73B
Average	27.55x	5.28x	15.16x	1.17%	59.58B
Weighted average by Cap.	25.20x	6.72x	15.19x	1.43%