Valuation KODENSHA

Stocks

Market Closed - Japan Exchange 10:30:00 24/09/2026 +04			5-day change	1st Jan Change
11,450.00 ^JPY	+0.17%		-.--%	+129.00%

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	2021	2022	2023	2024	2025	2026
Market Cap ¹	9,041	8,295	7,726	11,643	17,728	53,799
Change	-	-8.26%	-6.86%	50.7%	52.26%	203.47%
Enterprise Value (EV) ¹	8,238	7,309	6,712	10,765	17,350	53,404
Change	-	-11.28%	-8.17%	60.38%	61.17%	207.81%
P/E	10.2x	26.8x	13.9x	13x	6.47x	19x
PBR	0.49x	0.45x	0.41x	0.57x	0.8x	2.15x
PEG	-	-0.4x	0.2x	0.2x	0x	4x
Capitalization / Revenue	0.28x	0.28x	0.23x	0.33x	0.45x	1.22x
EV / Revenue	0.25x	0.25x	0.2x	0.31x	0.44x	1.21x
EV / EBITDA	6.2x	13.9x	7.7x	7.87x	5.28x	13x
EV / EBIT	6.74x	17.5x	9.84x	9.3x	5.63x	13.7x
EV / FCF	5.73x	-3.06x	19.9x	49.7x	39.6x	82.7x
FCF Yield	17.5%	-32.6%	5.02%	2.01%	2.52%	1.21%
Dividend per Share ²	44	44	44	54	84	100
Rate of return	4.31%	4.7%	5.05%	4.11%	4.19%	1.62%
EPS ²	99.83	34.99	62.75	101.5	309.6	324.3
Distribution rate	44.1%	126%	70.1%	53.2%	27.1%	30.8%
Net sales ¹	32,424	29,159	33,557	34,868	39,264	44,234
EBITDA ¹	1,329	527	872	1,367	3,287	4,102
EBIT ¹	1,223	418	682	1,157	3,082	3,894
Net income ¹	885	310	556	899	2,737	2,832
Net Debt ¹	-803	-986	-1,014	-878	-378	-395
Reference price ²	1,020.00	936.00	872.00	1,315.00	2,003.00	6,160.00
Nbr of stocks (in thousands)	8,864	8,862	8,860	8,854	8,851	8,734
Announcement Date	25/06/21	24/06/22	29/06/23	27/06/24	26/06/25	22/06/26