Valuation Kondotec Inc.

Stocks

Delayed Japan Exchange 07:50:37 16/09/2026 +03			5-day change	1st Jan Change
1,749.00 ^JPY	+1.04%		+1.51%	+11.05%

08-07	Kondotec Inc. Provides Consolidated Earnings Guidance for the First Half and for the Full Year of Fiscal Year Ending March 31, 2027	CI
08-07	Kondotec Inc. Provides Second Quarter-End and Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	27,923	25,784	25,514	32,938	36,413	38,427
Change	-	-7.66%	-1.05%	29.1%	10.55%	5.53%
Enterprise Value (EV) ¹	20,270	20,791	19,127	25,416	26,779	29,875
Change	-	2.57%	-8%	32.88%	5.36%	11.56%
P/E	18x	11.7x	10.6x	10.1x	11.1x	11.6x
PBR	0.96x	0.87x	0.82x	0.97x	1x	1x
PEG	-	0.3x	1.23x	0.3x	4,086.95x	15.85x
Capitalization / Revenue	0.47x	0.39x	0.34x	0.43x	0.46x	0.46x
EV / Revenue	0.34x	0.31x	0.25x	0.33x	0.34x	0.36x
EV / EBITDA	4.51x	4.16x	3.26x	4.11x	4.37x	4.6x
EV / EBIT	6.04x	5.78x	4.39x	5.44x	6x	6.43x
EV / FCF	7.4x	-47.6x	8.34x	13.7x	5.12x	-566x
FCF Yield	13.5%	-2.1%	12%	7.3%	19.5%	-0.18%
Dividend per Share ²	31	32	34	40	46	52
Rate of return	2.9%	3.15%	3.39%	3.1%	3.23%	3.47%
EPS ²	59.5	87.23	94.74	128	128	128.9
Distribution rate	52.1%	36.7%	35.9%	31.3%	35.9%	40.3%
Net sales ¹	59,562	66,139	75,447	76,873	79,175	83,949
EBITDA ¹	4,498	5,001	5,870	6,188	6,127	6,501
EBIT ¹	3,356	3,595	4,355	4,674	4,466	4,645
Net income ¹	1,561	2,284	2,414	3,265	3,272	3,302
Net Debt ¹	-7,653	-4,993	-6,387	-7,522	-9,634	-8,552
Reference price ²	1,069.00	1,017.00	1,002.00	1,290.00	1,424.00	1,499.00
Nbr of stocks (in thousands)	26,120	25,353	25,463	25,534	25,571	25,635
Announcement Date	6/22/21 A	6/24/22 A	6/23/23 A	6/25/24 A	6/25/25 A	6/23/26 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.($)
KONDOTEC INC.	-	-	-	-	286M
SAINT-GOBAIN	11.74x	0.92x	5.99x	3.39%	39.3B
ASSA ABLOY AB	21.81x	2.76x	13.51x	2.01%	39.1B
MASCO CORPORATION	15.45x	2.12x	10.61x	1.84%	13.53B
CARLISLE COMPANIES INCORPORATED	17.47x	2.92x	12x	1.41%	12.85B
QXO, INC.	-22.02x	1.44x	16.22x	3.01%	11.87B
AGC INC.	14.73x	0.74x	4.92x	3.77%	7.57B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.33x	4.15x	15.1x	0.97%	7.66B
SIMPSON MANUFACTURING CO., INC.	18.71x	2.8x	11.43x	0.69%	7.09B
ARMSTRONG WORLD INDUSTRIES, INC.	19.76x	3.98x	11.6x	0.87%	6.77B
Average	13.89x	2.43x	11.26x	2%	14.6B
Weighted average by Cap.	14.23x	2.14x	10.75x	2.32%