Valuation Kinden Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 18/09/2026 +04			5-day change	1st Jan Change
6,929.00 ^JPY	-1.01%		+2.56%	+2.00%

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	1,139,694	-	-
Change	-	1.09%	66.22%	22.86%	106.76%	-17.44%	-	-
Enterprise Value (EV) ¹	140,551	143,961	357,520	486,407	1,202,859	1,176,693	1,035,452	1,130,764
Change	-	2.43%	148.35%	36.05%	147.29%	-2.18%	-12%	9.2%
P/E	12.3x	11.4x	16.3x	14.2x	19.9x	15.1x	14.4x	12.9x
PBR	0.63x	0.61x	0.95x	1.11x	2.09x	1.96x	1.84x	1.7x
PEG	-	1.28x	0.9x	0.3x	0.4x	0.5x	2.87x	1.1x
Capitalization / Revenue	0.57x	0.54x	0.83x	0.95x	1.84x	1.38x	1.31x	1.24x
EV / Revenue	0.25x	0.24x	0.55x	0.69x	1.6x	1.42x	1.19x	1.23x
EV / EBITDA	3.21x	3.25x	7.24x	7.14x	12.1x	10.3x	8.33x	8.32x
EV / EBIT	3.79x	3.85x	8.38x	7.98x	13.3x	11.1x	8.86x	8.81x
EV / FCF	6.12x	52.2x	21.9x	17.3x	43.3x	22.3x	15.2x	13.7x
FCF Yield	16.3%	1.92%	4.57%	5.79%	2.31%	4.48%	6.57%	7.3%
Dividend per Share ²	37	40	63	90	130	240	219.6	252.6
Rate of return	2.34%	2.51%	2.34%	2.69%	1.86%	3.46%	3.17%	3.65%
EPS ²	128.6	140.2	165.3	236.3	350.5	459.3	482.4	537.4
Distribution rate	28.8%	28.5%	38.1%	38.1%	37.1%	52.2%	45.5%	47%
Net sales ¹	566,794	609,132	654,516	705,058	750,742	825,817	872,286	918,420
EBITDA ¹	43,771	44,234	49,409	68,088	99,210	114,200	124,275	135,950
EBIT ¹	37,087	37,430	42,677	60,979	90,256	106,214	116,843	128,400
Net income ¹	26,366	28,722	33,553	47,250	69,447	76,940	83,243	87,820
Net Debt ¹	-182,852	-182,968	-185,900	-181,220	-177,547	36,999	-104,242	-8,930
Reference price ²	1,578.00	1,595.00	2,696.00	3,350.00	6,972.00	6,929.00	6,929.00	6,929.00
Nbr of stocks (in thousands)	204,945	204,971	201,565	199,292	197,993	164,482	-	-
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	15.08x	1.42x	10.3x	3.46%	7.26B
QUANTA SERVICES, INC.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	26.91x	1.83x	14.67x	2.28%	44.95B
Weighted average by Cap.	31.33x	2.09x	16.57x	1.88%