Valuation KITAC Corporation

Stocks

Delayed Japan Exchange 05:01:10 29/09/2026 +04			5-day change	1st Jan Change
369.00 ^JPY	+1.93%		+4.83%	+10.81%

26/05/23

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025
Market Cap ¹	1,966	1,523	1,854	2,218	1,921
Change	-	-22.51%	21.69%	19.64%	-13.38%
Enterprise Value (EV) ¹	3,520	3,395	3,831	3,910	3,708
Change	-	-3.54%	12.82%	2.06%	-5.16%
P/E	63.4x	16.9x	10.7x	7.95x	9.28x
PBR	0.74x	0.53x	0.61x	0.67x	0.54x
PEG	-	0x	0.1x	0.1x	-0.4x
Capitalization / Revenue	0.77x	0.56x	0.67x	0.66x	0.55x
EV / Revenue	1.38x	1.26x	1.38x	1.17x	1.07x
EV / EBITDA	29.8x	17.6x	16.4x	8.09x	12.4x
EV / EBIT	-503x	44.1x	30.6x	10.8x	25.4x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	5	5	5	5	7
Rate of return	1.42%	1.84%	1.51%	1.26%	2.04%
EPS ²	5.535	16.07	30.89	49.82	36.96
Distribution rate	90.3%	31.1%	16.2%	10%	18.9%
Net sales ¹	2,545	2,701	2,781	3,342	3,467
EBITDA ¹	118	193	234	483	299
EBIT ¹	-7	77	125	362	146
Net income ¹	31	90	173	279	207
Net Debt ¹	1,554	1,872	1,977	1,692	1,787
Reference price ²	351.00	272.00	331.00	396.00	343.00
Nbr of stocks (in thousands)	5,600	5,600	5,600	5,600	5,600
Announcement Date	17/01/22	18/01/23	15/01/24	20/01/25	19/01/26

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.($)
KITAC CORPORATION	-	-	-	-	12.6M
SWECO AB	18.22x	1.47x	9.57x	3.11%	4.63B
KUMAGAI GUMI CO.,LTD.	10.62x	0.39x	6.11x	3.97%	1.41B
NORCONSULT ASA	18.9x	1.18x	7.94x	4.41%	1.26B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	17.91x	-	-	-	1.11B
Average	16.41x	1.01x	7.87x	3.83%	1.69B
Weighted average by Cap.	17.00x	1.21x	8.62x	3.5%