Valuation Kinden Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 16/07/2026 +04			5-day change	1st Jan Change
7,391.00 ^JPY	-2.14%		-4.04%	+8.80%

07-07	Kinden Completes Tender Offer for The Kodensha Co	MT
07-06	Kinden Corporation completed the acquisition of 42.53% stake in The Kodensha Co., Ltd. from a group of shareholders for ¥42.7 billion	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	1,495,401	-	-
Change	-	1.09%	66.22%	22.86%	106.76%	8.33%	-	-
Enterprise Value (EV) ¹	140,551	143,961	357,520	486,407	1,202,859	1,535,006	1,392,386	1,489,639
Change	-	2.43%	148.35%	36.05%	147.29%	27.61%	-9.29%	6.98%
P/E	12.3x	11.4x	16.3x	14.2x	19.9x	18.1x	16.8x	14.4x
PBR	0.63x	0.61x	0.95x	1.11x	2.09x	2.3x	2.15x	2.01x
PEG	-	1.28x	0.9x	0.3x	0.4x	1x	2.17x	0.9x
Capitalization / Revenue	0.57x	0.54x	0.83x	0.95x	1.84x	1.85x	1.77x	1.67x
EV / Revenue	0.25x	0.24x	0.55x	0.69x	1.6x	1.9x	1.64x	1.66x
EV / EBITDA	3.21x	3.25x	7.24x	7.14x	12.1x	14.4x	12.1x	11.2x
EV / EBIT	3.79x	3.85x	8.38x	7.98x	13.3x	15.4x	12.8x	11.9x
EV / FCF	6.12x	52.2x	21.9x	17.3x	43.3x	198x	23.1x	17.7x
FCF Yield	16.3%	1.92%	4.57%	5.79%	2.31%	0.5%	4.32%	5.64%
Dividend per Share ²	37	40	63	90	130	240	191.6	228.8
Rate of return	2.34%	2.51%	2.34%	2.69%	1.86%	3.18%	2.54%	3.03%
EPS ²	128.6	140.2	165.3	236.3	350.5	417.3	449.6	525.2
Distribution rate	28.8%	28.5%	38.1%	38.1%	37.1%	57.5%	42.6%	43.6%
Net sales ¹	566,794	609,132	654,516	705,058	750,742	807,514	846,771	895,625
EBITDA ¹	43,771	44,234	49,409	68,088	99,210	106,800	115,460	133,100
EBIT ¹	37,087	37,430	42,677	60,979	90,256	99,529	108,943	125,000
Net income ¹	26,366	28,722	33,553	47,250	69,447	71,680	79,071	85,650
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	7,553.00	7,553.00	7,553.00
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	18.1x	1.9x	14.37x	3.18%	9.23B
QUANTA SERVICES, INC.	67.18x	2.9x	28.36x	0.07%	97.37B
VINCI	13.26x	1.07x	5.87x	4.43%	72.3B
COMFORT SYSTEMS USA, INC.	40.25x	4.93x	27.34x	0.17%	61.04B
LARSEN & TOUBRO LIMITED	25.07x	1.92x	18.66x	1.24%	54.1B
FERROVIAL N.V.	55.55x	4.62x	29.52x	1.64%	46.09B
HOCHTIEF AG	33.9x	0.8x	13.46x	1.88%	39.93B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.42x	0.56x	8.89x	2.1%	36.52B
EMCOR GROUP, INC.	26.36x	1.7x	16.46x	0.18%	34.21B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	6.33x	5.87%	28.81B
Average	31.29x	2.07x	16.93x	2.07%	47.96B
Weighted average by Cap.	36.43x	2.32x	18.69x	1.74%