Valuation Kamei Corporation OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-31	Kamei Corporation Provides Notice of Discontinues Operations At Its Subsidiaries	CI
08-06	Kamei Corporation Revises Dividend Guidance for the Second Quarter-End and Full 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	41,732	33,869	49,426	71,803	60,496	100,213
Change	-	-18.84%	45.93%	45.27%	-15.75%	65.65%
Enterprise Value (EV) ¹	56,743	53,615	74,311	84,744	55,655	88,839
Change	-	-5.51%	38.6%	14.04%	-34.33%	59.63%
P/E	5.32x	3.98x	5.77x	7.1x	6.06x	8.42x
PBR	0.37x	0.27x	0.36x	0.48x	0.38x	0.58x
PEG	-	0.47x	10.23x	0.4x	0.72x	0.4x
Capitalization / Revenue	0.1x	0.07x	0.09x	0.13x	0.11x	0.17x
EV / Revenue	0.14x	0.11x	0.13x	0.15x	0.1x	0.15x
EV / EBITDA	2.81x	2.45x	2.78x	3.04x	1.93x	2.84x
EV / EBIT	4.93x	4.24x	4.86x	5.43x	3.51x	5.26x
EV / FCF	6.65x	-968x	21.5x	5.88x	2.24x	5.32x
FCF Yield	15%	-0.1%	4.64%	17%	44.7%	18.8%
Dividend per Share ²	32.5	36	38.5	48	73	115
Rate of return	2.62%	3.57%	2.62%	2.25%	3.69%	3.51%
EPS ²	233.6	253.4	254.8	300.9	326.4	388.9
Distribution rate	13.9%	14.2%	15.1%	16%	22.4%	29.6%
Net sales ¹	405,332	483,421	552,241	573,505	575,787	584,220
EBITDA ¹	20,178	21,881	26,778	27,842	28,797	31,239
EBIT ¹	11,505	12,648	15,287	15,600	15,839	16,889
Net income ¹	7,848	8,514	8,562	10,111	10,690	11,900
Net Debt ¹	15,011	19,746	24,885	12,941	-4,841	-11,374
Reference price ²	1,242.00	1,008.00	1,471.00	2,137.00	1,977.00	3,275.00
Nbr of stocks (in thousands)	33,601	33,601	33,600	33,600	30,600	30,599
Announcement Date	30/06/21	30/06/22	30/06/23	28/06/24	26/06/25	25/06/26

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.($)
PETRONAS DAGANGAN	16.75x	0.39x	7.97x	5.58%	4.89B
PTT OIL AND RETAIL BUSINESS	16.54x	0.18x	6.98x	3.52%	4.43B
RUBIS	10.28x	0.66x	6.55x	6.21%	4.13B
VIVA ENERGY GROUP LIMITED	7.21x	0.3x	6.83x	8.29%	3.64B
WORLD KINECT CORPORATION	12.21x	0.05x	5.28x	2.48%	1.84B
PT AKR CORPORINDO TBK	10.46x	0.48x	6.45x	7.35%	1.64B
SK GAS CO., LTD.	7.88x	0.42x	6.05x	3.74%	1.56B
Average	11.62x	0.35x	6.59x	5.31%	3.16B
Weighted average by Cap.	12.46x	0.36x	6.85x	5.47%