Valuation K.R.S. Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 10/09/2026 +04			5-day change	1st Jan Change
2,963.00 ^JPY	+0.44%		-3.33%	+3.57%

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	73,650	-	-
Change	-	17.12%	-12.68%	138.14%	26.35%	9.17%	-	-
Enterprise Value (EV)	53,470	59,733	58,374	91,724	110,117	73,650	73,650	73,650
Change	-	11.71%	-2.28%	57.13%	20.05%	-33.12%	0%	0%
P/E	14x	17.6x	-16.8x	20.1x	25.5x	33.9x	30.7x	27.8x
PBR	0.57x	0.62x	0.56x	1.24x	1.49x	1.55x	1.5x	1.45x
PEG	-	-2.67x	0x	-0x	-54.59x	-1.9x	3x	2.7x
Capitalization / Revenue	0.12x	0.14x	0.12x	0.27x	0.33x	0.35x	0.35x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.35x	0.34x
EV / EBITDA	0x	0x	0x	-	-	5.26x	4.98x	4.72x
EV / EBIT	0x	0x	0x	0x	0x	12.8x	11.8x	10.8x
EV / FCF	-0x	-	0x	-0x	-0x	65.8x	24.4x	33.8x
FCF Yield	-17.2%	-	3.6%	-0.5%	-4.36%	1.52%	4.1%	2.96%
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%	0.81%	0.89%	1%
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	2,963.00	2,963.00	2,963.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
K.R.S. CORPORATION	33.71x	-	-	0.81%	477M
OLD DOMINION FREIGHT LINE, INC.	31.33x	6.29x	18.8x	0.63%	37.73B
JB HUNT TRANSPORT SERVICES	34.22x	1.93x	14.6x	0.68%	25.15B
FEDEX FREIGHT HOLDING COMPANY, INC.	24.49x	2.33x	12.65x	-	18.66B
TFI INTERNATIONAL INC.	24.66x	1.55x	10.27x	1.46%	10.85B
SAIA, INC.	30.4x	2.54x	13.79x	-.--%	9.22B
LANDSTAR SYSTEM, INC.	29.26x	1.02x	18.3x	1.24%	5.89B
NIKKON HOLDINGS CO.,LTD.	33.75x	2.59x	17.11x	2.2%	4.1B
RXO, INC.	-82.25x	0.54x	27.21x	-.--%	3.31B
WERNER ENTERPRISES, INC.	46.32x	0.86x	7.22x	1.47%	2.33B
Average	20.59x	2.18x	15.55x	0.94%	11.77B
Weighted average by Cap.	27.27x	3.33x	15.66x	0.77%