Valuation K.R.S. Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 27/07/2026 +04			5-day change	1st Jan Change
2,913.00 ^JPY	-0.21%		-2.08%	+1.82%

04-23	K.R.S. Corporation agreed to acquire 51.60% stake in Coldrush Logistics Private Limited for ¥2.8 billion.	CI
01-29	Tomoe Engineering Co., Ltd. Announces Appointment of Independent Committee Members	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,924	25,677	22,421	53,392	67,461	72,556	-	-
Change	-	17.12%	-12.68%	138.14%	26.35%	7.55%	-	-
Enterprise Value (EV)	53,470	59,733	58,374	91,724	110,117	72,556	72,556	72,556
Change	-	11.71%	-2.28%	57.13%	20.05%	-34.11%	0%	0%
P/E	14x	17.6x	-16.8x	20.1x	25.5x	33.4x	30.2x	27.4x
PBR	0.57x	0.62x	0.56x	1.24x	1.49x	1.53x	1.48x	1.43x
PEG	-	-2.67x	0x	-0x	-54.59x	-1.9x	2.9x	2.6x
Capitalization / Revenue	0.12x	0.14x	0.12x	0.27x	0.33x	0.35x	0.34x	0.33x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.34x	0.33x
EV / EBITDA	0x	0x	0x	-	-	5.19x	4.91x	4.65x
EV / EBIT	0x	0x	0x	0x	0x	12.6x	11.6x	10.7x
EV / FCF	-0x	-	0x	-0x	-0x	64.8x	24x	33.3x
FCF Yield	-17.2%	-	3.6%	-0.5%	-4.36%	1.54%	4.16%	3%
Dividend per Share ²	23	23	23	23.5	27.5	24	26.5	29.5
Rate of return	2.61%	2.23%	2.55%	1.09%	1.01%	0.82%	0.91%	1.01%
EPS ²	62.81	58.67	-53.7	107	106.5	87.5	96.55	106.6
Distribution rate	36.6%	39.2%	-42.8%	22%	25.8%	27.4%	27.4%	27.7%
Net sales ¹	175,967	179,649	184,617	195,192	202,602	208,250	213,400	218,450
EBITDA ¹	9,531	10,113	10,746	-	-	13,990	14,790	15,600
EBIT ¹	3,638	3,695	4,030	5,562	5,644	5,750	6,250	6,800
Net income ¹	1,561	1,458	-1,334	2,660	2,648	2,175	2,400	2,650
Net Debt	31,546	34,056	35,953	38,332	42,656	-	-	-
Reference price ²	882.00	1,033.00	902.00	2,148.00	2,714.00	2,919.00	2,919.00	2,919.00
Nbr of stocks (in thousands)	24,857	24,857	24,857	24,857	24,857	24,856	-	-
Announcement Date	11/01/22	10/01/23	10/01/24	09/01/25	08/01/26	-	-	-

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.($)
K.R.S. CORPORATION	33.36x	-	-	0.82%	443M
OLD DOMINION FREIGHT LINE, INC.	41.88x	8.15x	25.04x	0.5%	48.45B
JB HUNT TRANSPORT SERVICES	36.84x	2.07x	15.66x	0.63%	27.08B
TFI INTERNATIONAL INC.	31.07x	1.76x	11.71x	1.26%	12.4B
SAIA, INC.	36.83x	3.11x	16.69x	-.--%	11.27B
LANDSTAR SYSTEM, INC.	34.08x	1.24x	21.25x	1.21%	6.8B
RXO, INC.	-95.22x	0.73x	37.13x	-.--%	4.23B
NIKKON HOLDINGS CO.,LTD.	31.69x	2.51x	16.45x	2.22%	3.74B
WERNER ENTERPRISES, INC.	48.35x	0.91x	7.69x	1.36%	2.54B
Average	22.10x	2.56x	18.95x	0.89%	12.99B
Weighted average by Cap.	33.45x	4.56x	20.20x	0.66%