|
Market Closed -
Japan Exchange
09:30:00 07/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,162.00 JPY | +0.09% |
|
-0.94% | +22.32% |
| 09-30 | Kanadevia to Release Next Medium-Term Management Plan in 2027 | MT |
| 09-30 | Kanadevia, Nippon Steel Engineering Call Off Business Integration Discussions; Kanadevia Shares Rise 3% | MT |
Company Valuation: Kanadevia Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 125,725 | 145,946 | 222,282 | 153,893 | 169,422 | 195,507 | - | - |
| Change | - | 16.08% | 52.3% | -30.77% | 10.09% | 15.4% | - | - |
| Enterprise Value (EV) 1 | 150,405 | 146,007 | 232,118 | 208,893 | 275,466 | 287,807 | 195,507 | 288,507 |
| Change | - | -2.92% | 58.98% | -10.01% | 31.87% | 4.48% | -32.07% | 47.57% |
| P/E | 15.9x | 9.37x | 11.7x | 6.97x | 15.2x | 8.43x | 9.24x | 6.88x |
| PBR | 0.96x | 1.05x | 1.37x | 0.81x | 0.86x | 0.88x | - | 0.76x |
| PEG | - | 0.1x | 0.5x | 0.4x | -0.3x | 0x | -1.04x | 0.2x |
| Capitalization / Revenue | 0.28x | 0.3x | 0.4x | 0.25x | 0.26x | 0.3x | 0.27x | 0.26x |
| EV / Revenue | 0.34x | 0.3x | 0.42x | 0.34x | 0.43x | 0.44x | 0.27x | 0.39x |
| EV / EBITDA | - | 4.78x | 6.55x | 5.38x | 9.9x | 6.28x | - | 4.86x |
| EV / EBIT | 9.68x | 7.28x | 9.54x | 7.75x | 22.6x | 10.9x | 6.36x | 7.32x |
| EV / FCF | 5.41x | 5.72x | -11x | -6.57x | -20.2x | 14.2x | 29.6x | 25.8x |
| FCF Yield | 18.5% | 17.5% | -9.05% | -15.2% | -4.95% | 7.02% | 3.38% | 3.88% |
| Dividend per Share 2 | 12 | 18 | 23 | 25 | 25 | 38 | 44 | 60 |
| Rate of return | 1.61% | 2.08% | 1.74% | 2.73% | 2.48% | 3.27% | 3.79% | 5.16% |
| EPS 2 | 46.87 | 92.43 | 112.7 | 131.3 | 66.2 | 137.9 | 125.7 | 168.8 |
| Distribution rate | 25.6% | 19.5% | 20.4% | 19% | 37.8% | 27.6% | 35% | 35.5% |
| Net sales 1 | 441,797 | 492,692 | 555,844 | 610,523 | 645,222 | 661,500 | 713,600 | 743,200 |
| EBITDA 1 | - | 30,571 | 35,457 | 38,859 | 27,827 | 45,800 | - | 59,400 |
| EBIT 1 | 15,541 | 20,056 | 24,323 | 26,946 | 12,192 | 26,500 | 30,750 | 39,400 |
| Net income 1 | 7,899 | 15,577 | 18,999 | 22,103 | 11,137 | 23,200 | 21,150 | 28,400 |
| Net Debt 1 | 24,680 | 61 | 9,836 | 55,000 | 106,044 | 92,300 | - | 93,000 |
| Reference price 2 | 746.00 | 866.00 | 1,319.00 | 915.00 | 1,007.00 | 1,162.00 | 1,162.00 | 1,162.00 |
| Nbr of stocks (in thousands) | 168,532 | 168,528 | 168,523 | 168,189 | 168,244 | 168,251 | - | - |
| Announcement Date | 5/11/22 A | 5/12/23 A | 5/10/24 A | 5/12/25 A | 5/12/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.42x | 0.43x | 6.28x | 3.27% | 1.24B | |
| 31.55x | 5.49x | 20.13x | 0.82% | 124B | |
| 35.48x | 5.59x | 21.2x | 1.51% | 99.99B | |
| 45.46x | 9.22x | 26.98x | -.--% | 66.06B | |
| 27.47x | 3.15x | 18.17x | 0.76% | 60.08B | |
| 40.25x | 6.26x | 27.64x | 1.93% | 58.3B | |
| 28.17x | 5.21x | 18.26x | 2.13% | 36.71B | |
| 31.54x | 4.16x | 15.72x | 0.11% | 30.73B | |
| 21.77x | 3.8x | 12.14x | 1.4% | 30.22B | |
| 21.16x | 3.07x | 13.27x | 1.11% | 25.84B | |
| Average | 29.13x | 4.64x | 17.98x | 1.3% | 53.34B | |
| Weighted average by Cap. | 33.16x | 5.47x | 20.58x | 1.06% |
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
- 7004 Stock
- Valuation Kanadevia Corporation
Select your edition
All financial news and data tailored to specific country editions
