Valuation KITZ Corporation

Stocks

Delayed Japan Exchange 03:52:20 16/10/2026 +03			5-day change	1st Jan Change
1,934.00 ^JPY	+0.99%		-5.52%	+11.16%

08-07	Kitz Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
08-07	KITZ Corporation Declares Cash Dividend for the Second Quarter Ended June 30, 2026, Payable on September 18, 2026; Revises Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	63,826	70,773	108,197	98,892	151,245	166,619	-	-
Change	-	10.88%	52.88%	-8.6%	52.94%	10.17%	-	-
Enterprise Value (EV)	74,749	83,322	115,756	102,941	159,311	166,619	166,619	166,619
Change	-	11.47%	38.93%	-11.07%	54.76%	4.59%	0%	0%
P/E	12.9x	8.27x	10.2x	8.57x	13.2x	11.7x	10.6x	10.4x
PBR	0.79x	0.79x	1.07x	0.91x	1.28x	1.29x	1.2x	1.14x
PEG	-	0.1x	0.4x	0.7x	-22.16x	0.5x	1.12x	4.62x
Capitalization / Revenue	0.47x	0.44x	0.65x	0.57x	0.86x	0.79x	0.72x	0.71x
EV / Revenue	0x	0x	0x	0x	0x	0.79x	0.72x	0.71x
EV / EBITDA	-	0x	0x	0x	0x	6.41x	5.55x	-
EV / EBIT	0x	0x	0x	0x	0x	8.89x	7.75x	7.57x
EV / FCF	-	0x	0x	0x	-	-61.7x	11.9x	-
FCF Yield	-	1.51%	7.95%	7.82%	-	-1.62%	8.4%	-
Dividend per Share ²	20	33	41	46	53	63	69	74
Rate of return	2.81%	4.18%	3.4%	4.05%	3.05%	3.29%	3.6%	3.86%
EPS ²	55.26	95.35	118.1	132.6	131.8	164.4	179.8	183.9
Distribution rate	36.2%	34.6%	34.7%	34.7%	40.2%	38.3%	38.4%	40.2%
Net sales ¹	135,790	159,914	166,941	172,042	176,682	210,000	230,000	235,000
EBITDA ¹	-	17,977	21,070	21,346	22,605	26,000	30,000	-
EBIT ¹	8,990	11,051	13,687	14,220	15,454	18,750	21,500	22,000
Net income ¹	4,954	8,549	10,591	11,824	11,465	14,300	15,650	16,000
Net Debt	10,923	12,549	7,559	4,049	8,066	-	-	-
Reference price ²	712.00	789.00	1,206.00	1,137.00	1,739.00	1,915.00	1,915.00	1,915.00
Nbr of stocks (in thousands)	89,643	89,700	89,715	86,976	86,972	87,007	-	-
Announcement Date	2/10/22 A	2/13/23 A	2/13/24 A	2/13/25 A	2/12/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KITZ CORPORATION	12.3x	-	-	3.12%	1.11B
PARKER-HANNIFIN CORPORATION	30.89x	5.48x	20.01x	0.84%	121B
ATLAS COPCO AB	34.65x	5.47x	20.75x	1.55%	97.11B
KEYSIGHT TECHNOLOGIES, INC.	41.9x	8.49x	24.85x	-.--%	60.88B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.67B
FASTENAL COMPANY	40.81x	6.35x	27.99x	1.92%	59.66B
FANUC CORPORATION	28.3x	5.24x	18.36x	2.12%	36.71B
INGERSOLL RAND INC.	31.04x	4.1x	15.49x	0.11%	30.24B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.82x	1.78x	12.83x	2.26%	30.29B
SMC CORPORATION	20.72x	3.58x	11.46x	1.47%	28.59B
Average	29.00x	4.86x	18.96x	1.41%	52.79B
Weighted average by Cap.	32.36x	5.25x	20.22x	1.15%