Valuation KITZ Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 24/07/2026 +04			5-day change	1st Jan Change
2,276.00 ^JPY	-1.68%		+3.88%	+30.88%

06-02	KITZ Closes 9.2 Billion Yen Acquisition of V TEX	MT
06-01	KITZ Corporation completed the acquisition of V TEX Corporation from Kanadevia Corporation for ¥9.2 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	63,826	70,773	108,197	98,892	151,245	201,231	-	-
Change	-	10.88%	52.88%	-8.6%	52.94%	33.05%	-	-
Enterprise Value (EV)	74,749	83,322	115,756	102,941	159,311	201,231	201,231	201,231
Change	-	11.47%	38.93%	-11.07%	54.76%	26.31%	0%	0%
P/E	12.9x	8.27x	10.2x	8.57x	13.2x	14.7x	12.7x	12.6x
PBR	0.79x	0.79x	1.07x	0.91x	1.28x	1.57x	1.46x	1.37x
PEG	-	0.1x	0.4x	0.7x	-22.16x	0.7x	0.8x	18.43x
Capitalization / Revenue	0.47x	0.44x	0.65x	0.57x	0.86x	1x	0.91x	0.87x
EV / Revenue	0x	0x	0x	0x	0x	1x	0.91x	0.87x
EV / EBITDA	-	0x	0x	0x	0x	7.45x	6.49x	-
EV / EBIT	0x	0x	0x	0x	0x	10.9x	9.15x	9.15x
EV / FCF	-	0x	0x	0x	-	18.8x	13.7x	-
FCF Yield	-	1.51%	7.95%	7.82%	-	5.32%	7.31%	-
Dividend per Share ²	20	33	41	46	53	61.67	69	74
Rate of return	2.81%	4.18%	3.4%	4.05%	3.05%	2.66%	2.98%	3.2%
EPS ²	55.26	95.35	118.1	132.6	131.8	157.9	182.8	184.1
Distribution rate	36.2%	34.6%	34.7%	34.7%	40.2%	39%	37.7%	40.2%
Net sales ¹	135,790	159,914	166,941	172,042	176,682	201,667	220,000	230,000
EBITDA ¹	-	17,977	21,070	21,346	22,605	27,000	31,000	-
EBIT ¹	8,990	11,051	13,687	14,220	15,454	18,500	22,000	22,000
Net income ¹	4,954	8,549	10,591	11,824	11,465	13,733	15,900	16,000
Net Debt	10,923	12,549	7,559	4,049	8,066	-	-	-
Reference price ²	712.00	789.00	1,206.00	1,137.00	1,739.00	2,315.00	2,315.00	2,315.00
Nbr of stocks (in thousands)	89,643	89,700	89,715	86,976	86,972	86,925	-	-
Announcement Date	10/02/22	13/02/23	13/02/24	13/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KITZ CORPORATION	14.66x	-	-	2.66%	1.23B
VAT GROUP AG	61.89x	14.86x	44.15x	1.3%	23.75B
ZHEJIANG SANHUA INTELLIGENT CONTROLS CO.,LTD	33.69x	3.97x	20.83x	1.06%	22.03B
WATTS WATER TECHNOLOGIES, INC.	28.45x	4.01x	17.91x	0.67%	11.48B
NEWAY VALVE (SUZHOU) CO., LTD.	17.87x	3.7x	13.41x	3.27%	4.94B
HELIOS TECHNOLOGIES, INC.	37.72x	3.26x	16x	0.6%	2.64B
SUFA TECHNOLOGY INDUSTRY CO., LTD., CNNC	36.49x	-	-	0.43%	929M
JIANGSU SHENTONG VALVE CO., LTD.	16.2x	2.57x	9.31x	1.86%	932M
Average	30.87x	5.40x	20.27x	1.48%	8.49B
Weighted average by Cap.	41.12x	7.84x	27.83x	1.25%