Valuation Kinden Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 23/07/2026 +03			5-day change	1st Jan Change
7,395.00 ^JPY	+0.75%		+0.05%	+8.86%

07-07	Kinden Completes Tender Offer for The Kodensha Co	MT
07-06	Kinden Corporation completed the acquisition of 42.53% stake in The Kodensha Co., Ltd. from a group of shareholders for ¥42.7 billion	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	323,403	326,929	543,420	667,627	1,380,406	1,453,230	-	-
Change	-	1.09%	66.22%	22.86%	106.76%	5.28%	-	-
Enterprise Value (EV) ¹	140,551	143,961	357,520	486,407	1,202,859	1,492,835	1,350,214	1,447,468
Change	-	2.43%	148.35%	36.05%	147.29%	24.11%	-9.55%	7.2%
P/E	12.3x	11.4x	16.3x	14.2x	19.9x	17.6x	16.3x	14x
PBR	0.63x	0.61x	0.95x	1.11x	2.09x	2.23x	2.09x	1.95x
PEG	-	1.28x	0.9x	0.3x	0.4x	0.9x	2.1x	0.8x
Capitalization / Revenue	0.57x	0.54x	0.83x	0.95x	1.84x	1.8x	1.72x	1.62x
EV / Revenue	0.25x	0.24x	0.55x	0.69x	1.6x	1.85x	1.59x	1.62x
EV / EBITDA	3.21x	3.25x	7.24x	7.14x	12.1x	14x	11.7x	10.9x
EV / EBIT	3.79x	3.85x	8.38x	7.98x	13.3x	15x	12.4x	11.6x
EV / FCF	6.12x	52.2x	21.9x	17.3x	43.3x	193x	22.4x	17.2x
FCF Yield	16.3%	1.92%	4.57%	5.79%	2.31%	0.52%	4.46%	5.8%
Dividend per Share ²	37	40	63	90	130	240	191.6	228.8
Rate of return	2.34%	2.51%	2.34%	2.69%	1.86%	3.27%	2.61%	3.12%
EPS ²	128.6	140.2	165.3	236.3	350.5	417.3	449.6	525.2
Distribution rate	28.8%	28.5%	38.1%	38.1%	37.1%	57.5%	42.6%	43.6%
Net sales ¹	566,794	609,132	654,516	705,058	750,742	807,514	846,771	895,625
EBITDA ¹	43,771	44,234	49,409	68,088	99,210	106,800	115,460	133,100
EBIT ¹	37,087	37,430	42,677	60,979	90,256	99,529	108,943	125,000
Net income ¹	26,366	28,722	33,553	47,250	69,447	71,680	79,071	85,650
Net Debt ¹	-182,852	-182,968	-185,900	-181,220	-177,547	39,605	-103,015	-5,762
Reference price ²	1,578.00	1,595.00	2,696.00	3,350.00	6,972.00	7,340.00	7,340.00	7,340.00
Nbr of stocks (in thousands)	204,945	204,971	201,565	199,292	197,993	197,988	-	-
Announcement Date	4/28/22 A	4/26/23 A	4/24/24 A	4/25/25 A	4/27/26 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.($)
KINDEN CORPORATION	17.59x	1.85x	13.98x	3.27%	8.91B
QUANTA SERVICES, INC.	66.57x	2.88x	28.09x	0.07%	96.51B
VINCI	13.25x	1.07x	5.87x	4.43%	71.9B
COMFORT SYSTEMS USA, INC.	41.51x	5.09x	28.22x	0.16%	62.95B
LARSEN & TOUBRO LIMITED	25.34x	1.94x	18.83x	1.23%	54.42B
FERROVIAL N.V.	55.73x	4.63x	29.6x	1.65%	46.2B
HOCHTIEF AG	33.16x	0.79x	13.14x	1.9%	39.47B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.64x	0.54x	8.66x	2.15%	35.44B
EMCOR GROUP, INC.	25.77x	1.67x	16.11x	0.19%	33.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	31.14x	2.08x	16.83x	2.09%	47.8B
Weighted average by Cap.	36.38x	2.35x	18.74x	1.74%