Company Valuation: YKT Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,576 3,204 3,738 3,100 3,100 2,647
Change - -10.39% 16.67% -17.08% -0% -14.61%
Enterprise Value (EV) 1 4,092 4,439 3,969 1,175 1,463 -103.2
Change - 8.49% -10.59% -70.41% 24.52% -107.06%
P/E 11.6x 7.35x 4.37x 10.2x -3,100x 48.1x
PBR 0.56x 0.46x 0.48x 0.39x 0.38x 0.33x
PEG - 0.2x 0x -0.2x 31x -0x
Capitalization / Revenue 0.3x 0.2x 0.17x 0.24x 0.26x 0.2x
EV / Revenue 0.35x 0.28x 0.18x 0.09x 0.12x -0.01x
EV / EBITDA 11x 8.54x 3.73x 2.65x 33.2x 0.7x
EV / EBIT 12.7x 9.63x 3.94x 3.04x -133x 0.52x
EV / FCF -2.52x -4.57x 5.33x 0.58x -3.64x -0.1x
FCF Yield -39.6% -21.9% 18.8% 173% -27.5% -1,018%
Dividend per Share 2 5 5 8 5 5 5
Rate of return 1.62% 1.81% 2.48% 1.87% 1.87% 2.19%
EPS 2 26.66 37.56 73.65 26.19 -0.0861 4.738
Distribution rate 18.8% 13.3% 10.9% 19.1% -5,804% 106%
Net sales 1 11,777 15,682 22,079 12,882 11,930 13,386
EBITDA 1 373 520 1,065 443 44 -148
EBIT 1 322 461 1,008 386 -11 -199
Net income 1 313 436 855 304 -1 55
Net Debt 1 516 1,235 231 -1,925 -1,637 -2,750
Reference price 2 308.00 276.00 322.00 267.00 267.00 228.00
Nbr of stocks (in thousands) 11,609 11,609 11,609 11,609 11,609 11,609
Announcement Date 3/25/21 A 3/28/22 A 3/27/23 A 3/26/24 A 3/26/25 A 3/25/26 A
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.53M
31.16x5.43x19.69x0.83% 123B
34.94x5.49x20.8x1.54% 97.45B
45.06x9.14x26.74x-.--% 65.48B
27.58x3.15x18.22x0.75% 60.3B
40.2x6.25x27.6x1.93% 58.24B
27.51x5.07x17.77x2.19% 35.94B
20.6x1.76x12.69x2.28% 29.97B
21.04x3.65x11.66x1.45% 29.28B
30.09x4.01x15.13x0.11% 29.52B
Average 30.91x 4.88x 18.92x 1.23% 52.89B
Weighted average by Cap. 32.70x 5.32x 20.25x 1.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 2693 Stock
  4. Valuation YKT Corporation