|
Delayed
Japan Exchange
09:30:00 18/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 780.40 JPY | -2.61% |
|
-1.75% | -3.75% |
| 08-06 | Keio Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 06-25 | Keio Corporation Announces Management Changes | CI |
Company Valuation: Keio Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 584,249 | 567,206 | 509,439 | 450,232 | 446,494 | 451,760 | - | - |
| Change | - | -2.92% | -10.18% | -11.62% | -0.83% | 1.18% | - | - |
| Enterprise Value (EV) 1 | 892,560 | 898,828 | 871,727 | 848,913 | 857,769 | 891,830 | 929,254 | 965,466 |
| Change | - | 0.7% | -3.02% | -2.62% | 1.04% | 3.97% | 4.2% | 3.9% |
| P/E | 105x | 43.2x | 17.4x | 10.8x | 10.6x | 10.6x | 11.2x | 11.3x |
| PBR | 1.71x | 1.61x | 1.3x | 1.09x | 1.01x | 0.95x | 0.9x | 0.86x |
| PEG | - | 0x | 0x | 0.2x | 3.33x | 20.08x | -2.32x | -13.51x |
| Capitalization / Revenue | 1.95x | 1.63x | 1.25x | 0.99x | 0.9x | 0.89x | 0.84x | 0.83x |
| EV / Revenue | 2.98x | 2.59x | 2.13x | 1.87x | 1.73x | 1.75x | 1.72x | 1.77x |
| EV / EBITDA | 28x | 17.8x | 11.7x | 9.76x | 9.87x | 9.84x | 9.71x | 9.59x |
| EV / EBIT | 1,206x | 41.8x | 19.9x | 15.7x | 16.4x | 17.2x | 16.7x | 16.7x |
| EV / FCF | 64.2x | -52.9x | 89.2x | -89.4x | 598x | -38.3x | -88x | -117x |
| FCF Yield | 1.56% | -1.89% | 1.12% | -1.12% | 0.17% | -2.61% | -1.14% | -0.85% |
| Dividend per Share 2 | 8 | 8 | 10.5 | 20 | 110 | 22.2 | 23.08 | 24.12 |
| Rate of return | 0.84% | 0.86% | 1.26% | 2.63% | 14.3% | 2.84% | 2.96% | 3.09% |
| EPS 2 | 9.15 | 21.48 | 47.9 | 70.75 | 73 | 73.39 | 69.85 | 69.26 |
| Distribution rate | 87.4% | 37.2% | 21.9% | 28.3% | 151% | 30.3% | 33% | 34.8% |
| Net sales 1 | 299,872 | 347,133 | 408,694 | 452,916 | 496,939 | 510,420 | 539,080 | 544,925 |
| EBITDA 1 | 31,904 | 50,606 | 74,483 | 86,958 | 86,914 | 90,676 | 95,726 | 100,694 |
| EBIT 1 | 740 | 21,479 | 43,840 | 54,148 | 52,322 | 51,760 | 55,600 | 57,725 |
| Net income 1 | 5,585 | 13,114 | 29,243 | 42,857 | 42,929 | 42,200 | 39,620 | 38,925 |
| Net Debt 1 | 308,311 | 331,622 | 362,288 | 398,681 | 411,275 | 440,070 | 477,494 | 513,705 |
| Reference price 2 | 957.00 | 929.00 | 834.40 | 761.40 | 771.30 | 780.40 | 780.40 | 780.40 |
| Nbr of stocks (in thousands) | 610,500 | 610,555 | 610,545 | 591,321 | 578,885 | 578,883 | - | - |
| Announcement Date | 5/2/22 A | 5/12/23 A | 5/10/24 A | 5/12/25 A | 5/13/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.63x | 1.75x | 9.84x | 2.84% | 2.88B | |
| 7.45x | 3.9x | 8.16x | 0.85% | 23.09B | |
| 13.23x | 1.59x | 8.08x | 3.2% | 8.8B | |
| 13.17x | 1.98x | 12.79x | 2.22% | 6.83B | |
| 10.35x | 1.98x | 11.08x | 1.94% | 5.98B | |
| 13.88x | 0.94x | 10.8x | 1.86% | 4.3B | |
| 14.75x | 2.97x | 14.69x | 1.73% | 4.23B | |
| 25.22x | 6.07x | 18.84x | 1.97% | 3.97B | |
| 15.38x | 2.92x | 12.78x | 3.33% | 3.92B | |
| 10.26x | 1.96x | 10.38x | 2.53% | 3.69B | |
| Average | 13.43x | 2.61x | 11.74x | 2.25% | 6.77B | |
| Weighted average by Cap. | 11.69x | 2.86x | 10.54x | 1.9% |
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
- 9008 Stock
- Valuation Keio Corporation
Select your edition
All financial news and data tailored to specific country editions
