Valuation Kinden Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 29/07/2026 +04			5-day change	1st Jan Change
7,202.00 ^JPY	-6.42%		-0.19%	+6.02%

07-29	Kinden Corporation Provides Special Cash Dividend Guidance for the Second Quarter-End and Year-End of the Fiscal Year Ending March 31, 2027	CI
07-29	Kinden Corporation Provides Cash Dividend Guidance Second Quarter-End of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	323,403	326,929	543,420	667,627	1,380,406	1,425,907	-	-
Change	-	1.09%	66.22%	22.86%	106.76%	3.3%	-	-
Enterprise Value (EV) ¹	140,551	143,961	357,520	486,407	1,202,859	1,465,513	1,322,892	1,420,145
Change	-	2.43%	148.35%	36.05%	147.29%	21.84%	-9.73%	7.35%
P/E	12.3x	11.4x	16.3x	14.2x	19.9x	16.1x	15.1x	13.7x
PBR	0.63x	0.61x	0.95x	1.11x	2.09x	2.04x	1.97x	1.83x
PEG	-	1.28x	0.9x	0.3x	0.4x	0.6x	2.44x	1.3x
Capitalization / Revenue	0.57x	0.54x	0.83x	0.95x	1.84x	1.74x	1.65x	1.58x
EV / Revenue	0.25x	0.24x	0.55x	0.69x	1.6x	1.79x	1.53x	1.57x
EV / EBITDA	3.21x	3.25x	7.24x	7.14x	12.1x	12.9x	10.6x	10.5x
EV / EBIT	3.79x	3.85x	8.38x	7.98x	13.3x	14.2x	11.6x	11.4x
EV / FCF	6.12x	52.2x	21.9x	17.3x	43.3x	92.1x	19.8x	17.5x
FCF Yield	16.3%	1.92%	4.57%	5.79%	2.31%	1.09%	5.06%	5.71%
Dividend per Share ²	37	40	63	90	130	240	217.3	249
Rate of return	2.34%	2.51%	2.34%	2.69%	1.86%	3.33%	3.02%	3.46%
EPS ²	128.6	140.2	165.3	236.3	350.5	448.4	476.1	526.1
Distribution rate	28.8%	28.5%	38.1%	38.1%	37.1%	53.5%	45.6%	47.3%
Net sales ¹	566,794	609,132	654,516	705,058	750,742	819,583	863,000	902,700
EBITDA ¹	43,771	44,234	49,409	68,088	99,210	113,200	124,720	134,967
EBIT ¹	37,087	37,430	42,677	60,979	90,256	103,500	114,414	124,400
Net income ¹	26,366	28,722	33,553	47,250	69,447	75,140	82,200	85,940
Net Debt ¹	-182,852	-182,968	-185,900	-181,220	-177,547	39,605	-103,015	-5,762
Reference price ²	1,578.00	1,595.00	2,696.00	3,350.00	6,972.00	7,202.00	7,202.00	7,202.00
Nbr of stocks (in thousands)	204,945	204,971	201,565	199,292	197,993	197,988	-	-
Announcement Date	28/04/22	26/04/23	24/04/24	25/04/25	27/04/26	-	-	-

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.($)
KINDEN CORPORATION	17.16x	1.91x	13.73x	3.12%	9.31B
QUANTA SERVICES, INC.	60.9x	2.64x	25.8x	0.07%	88.29B
VINCI	13.2x	1.07x	5.85x	4.45%	71.51B
COMFORT SYSTEMS USA, INC.	33.56x	4.22x	22.9x	0.2%	57.14B
LARSEN & TOUBRO LIMITED	25.7x	2.02x	19.66x	1.24%	55.19B
FERROVIAL N.V.	53.88x	4.49x	28.69x	1.71%	44.52B
HOCHTIEF AG	31x	0.74x	12.23x	2.05%	37.04B
EMCOR GROUP, INC.	24.09x	1.56x	14.99x	0.2%	31.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.37x	0.5x	7.96x	2.35%	32.48B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.78x	0.3x	5.8x	5.97%	28.33B
Average	28.96x	1.94x	15.76x	2.14%	45.52B
Weighted average by Cap.	33.13x	2.15x	17.23x	1.84%