Valuation SAKURA KCS Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 18/09/2026 +03			5-day change	1st Jan Change
1,482.00 ^JPY	-0.67%		+3.64%	+17.34%

05-14	SAKURA KCS Corporation's Equity Buyback announced on May 13, 2026, has closed with 193,800 shares, representing 1.73% for ¥253.49 million.	CI
05-14	Tranche Update on SAKURA KCS Corporation's Equity Buyback Plan announced on May 13, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	9,676	8,903	9,071	16,216	12,969	14,324
Change	-	-7.99%	1.89%	78.77%	-20.03%	10.45%
Enterprise Value (EV) ¹	2,313	2,374	1,303	6,397	7,968	9,313
Change	-	2.65%	-45.11%	390.84%	24.54%	16.88%
P/E	13.1x	14.8x	12.1x	18.1x	11.3x	11.7x
PBR	0.58x	0.51x	0.51x	0.85x	0.65x	0.68x
PEG	-	-0.8x	0.5x	0.9x	0.4x	1.7x
Capitalization / Revenue	0.39x	0.36x	0.38x	0.71x	0.58x	0.6x
EV / Revenue	0.09x	0.1x	0.06x	0.28x	0.35x	0.39x
EV / EBITDA	1.46x	1.44x	0.72x	3.5x	3.9x	4.56x
EV / EBIT	2.88x	2.9x	1.31x	5.67x	5.78x	6.63x
EV / FCF	7.67x	-2.78x	0.81x	2.73x	-19x	56.7x
FCF Yield	13%	-35.9%	124%	36.6%	-5.28%	1.76%
Dividend per Share ²	12	14	18	24	32	55
Rate of return	1.39%	1.76%	2.22%	1.66%	2.76%	4.3%
EPS ²	65.72	53.75	66.79	79.92	102.2	109.3
Distribution rate	18.3%	26%	26.9%	30%	31.3%	50.3%
Net sales ¹	24,658	24,794	23,588	22,769	22,537	23,790
EBITDA ¹	1,585	1,654	1,801	1,830	2,045	2,042
EBIT ¹	802	820	994	1,128	1,378	1,404
Net income ¹	736	602	748	895	1,145	1,224
Net Debt ¹	-7,363	-6,529	-7,768	-9,819	-5,001	-5,011
Reference price ²	864.00	795.00	810.00	1,448.00	1,158.00	1,279.00
Nbr of stocks (in thousands)	11,199	11,199	11,199	11,199	11,199	11,199
Announcement Date	6/29/21 A	6/22/22 A	6/22/23 A	6/21/24 A	6/20/25 A	6/19/26 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.($)
SAKURA KCS CORPORATION	-	-	-	-	104M
DBAPPSECURITY CO., LTD.	46.98x	1.59x	17.07x	-.--%	667M
ADDNODE GROUP AB	20.29x	1.49x	8.56x	2.34%	666M
BASE CO., LTD.	14.18x	-	-	5.73%	375M
TDC SOFT INC.	12.61x	-	-	3.25%	310M
INTELLIGENT WAVE INC.	28.23x	-	-	2.42%	255M
Average	24.46x	1.54x	12.82x	2.75%	396.24M
Weighted average by Cap.	26.95x	1.54x	12.82x	2.35%