|
Market Closed -
Japan Exchange
10:30:00 10/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,546.00 JPY | +1.98% |
|
+3.07% | +3.87% |
| 10-09 | KYB to Inject INR2.15 Billion Into Indian Subsidiary | MT |
| 10-08 | KYB India Private Limited announced that it expects to receive INR 2.15 billion in funding from KYB Corporation | CI |
Company Valuation: KYB Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 75,988 | 102,710 | 126,808 | 142,318 | 181,922 | 186,590 | - | - |
| Change | - | 35.17% | 23.46% | 12.23% | 27.83% | 2.57% | - | - |
| Enterprise Value (EV) 1 | 114,726 | 143,668 | 169,650 | 193,858 | 245,771 | 194,168 | 211,162 | 200,309 |
| Change | - | 25.23% | 18.08% | 14.27% | 26.78% | -21% | 8.75% | -5.14% |
| P/E | 3.48x | 3.91x | 8.77x | 10.5x | 6.56x | 9.98x | 9.03x | 7.92x |
| PBR | 0.54x | 0.6x | 0.63x | 0.66x | 0.75x | 0.76x | 0.72x | 0.68x |
| PEG | - | 0.2x | -0.2x | -2.27x | 0x | -0.4x | 0.9x | 0.6x |
| Capitalization / Revenue | 0.2x | 0.24x | 0.29x | 0.32x | 0.38x | 0.37x | 0.36x | 0.35x |
| EV / Revenue | 0.3x | 0.33x | 0.38x | 0.44x | 0.51x | 0.39x | 0.41x | 0.37x |
| EV / EBITDA | 2.37x | 2.81x | 4.11x | 4.69x | 4.52x | 4.01x | 4.06x | 3.51x |
| EV / EBIT | 3.82x | 4.41x | 7.57x | 8.55x | 7.04x | 6.7x | 6.81x | 5.72x |
| EV / FCF | 8.58x | 13.8x | 21.2x | 20x | 19.1x | 2.27x | -47.9x | 10.6x |
| FCF Yield | 11.7% | 7.24% | 4.71% | 5.01% | 5.24% | 44.1% | -2.09% | 9.4% |
| Dividend per Share 2 | 17.5 | 33.33 | 33.33 | 36.67 | 52 | 55 | 56.7 | 60 |
| Rate of return | 3.53% | 4.98% | 3.87% | 3.74% | 3.76% | 3.56% | 3.67% | 3.88% |
| EPS 2 | 142.5 | 171.4 | 98.26 | 93.71 | 210.7 | 154.9 | 171.2 | 195.1 |
| Distribution rate | 12.3% | 19.4% | 33.9% | 39.1% | 24.7% | 35.5% | 33.1% | 30.8% |
| Net sales 1 | 388,360 | 431,205 | 442,781 | 438,316 | 481,529 | 500,000 | 520,000 | 540,000 |
| EBITDA 1 | 48,315 | 51,199 | 41,303 | 41,356 | 54,360 | 48,430 | 52,000 | 57,000 |
| EBIT 1 | 30,001 | 32,547 | 22,417 | 22,671 | 34,932 | 29,000 | 31,000 | 35,000 |
| Net income 1 | 22,549 | 27,210 | 15,818 | 14,899 | 29,036 | 18,700 | 20,100 | 22,900 |
| Net Debt 1 | 38,738 | 40,958 | 42,842 | 51,540 | 63,849 | 7,578 | 24,572 | 13,719 |
| Reference price 2 | 495.83 | 670.00 | 861.67 | 979.67 | 1,381.67 | 1,546.00 | 1,546.00 | 1,546.00 |
| Nbr of stocks (in thousands) | 153,253 | 153,299 | 147,166 | 145,272 | 131,668 | 120,692 | - | - |
| Announcement Date | 13/05/22 | 11/05/23 | 10/05/24 | 12/05/25 | 13/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.79x | 0.38x | 3.93x | 3.63% | 1.16B | |
| 16.77x | 1.82x | 10.08x | 1.81% | 63.94B | |
| 12.6x | 0.59x | 5.28x | 3.79% | 30.63B | |
| 10.99x | 0.46x | 3.26x | 5.59% | 24.5B | |
| 7.74x | 0.42x | 5.46x | 2.1% | 21.83B | |
| 16.78x | 2.84x | 10.07x | 3.63% | 21.19B | |
| 30.18x | 1.19x | 12.64x | 0.61% | 18.2B | |
| 21.05x | 0.87x | 10.67x | 3.38% | 17.32B | |
| 10.18x | 0.48x | 4.7x | 3.17% | 16.11B | |
| 52.57x | 5.14x | 36.88x | 0.74% | 15.58B | |
| Average | 18.86x | 1.42x | 10.30x | 2.84% | 23B | |
| Weighted average by Cap. | 18.05x | 1.47x | 9.93x | 2.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7242 Stock
- Valuation KYB Corporation
Select your edition
All financial news and data tailored to specific country editions
