Valuation KYB Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 24/09/2026 +04			5-day change	1st Jan Change
4,745.00 ^JPY	-0.11%		+1.50%	+6.27%

05-13	KYB Corporation Proposes Year End Dividend for the Year Ended March 31, 2026, Payable on June 25, 2026 and Provides Dividend Guidance for the Second Quarter of Year Ending March 31, 2027	CI
05-13	KYB Corporation Provides Year End Dividend Guidance for the 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	75,988	102,710	126,808	142,318	181,922	190,895	-	-
Change	-	35.17%	23.46%	12.23%	27.83%	4.93%	-	-
Enterprise Value (EV) ¹	114,726	143,668	169,650	193,858	245,771	191,835	208,839	197,996
Change	-	25.23%	18.08%	14.27%	26.78%	-21.95%	8.86%	-5.19%
P/E	3.48x	3.91x	8.77x	10.5x	6.56x	10.2x	9.25x	8.12x
PBR	0.54x	0.6x	0.63x	0.66x	0.75x	0.78x	0.73x	0.69x
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	0.38x	0.37x	0.35x
EV / Revenue	0.3x	0.33x	0.38x	0.44x	0.51x	0.38x	0.4x	0.37x
EV / EBITDA	2.37x	2.81x	4.11x	4.69x	4.52x	3.96x	4.02x	3.47x
EV / EBIT	3.82x	4.41x	7.57x	8.55x	7.04x	6.61x	6.74x	5.66x
EV / FCF	8.58x	13.8x	21.2x	20x	19.1x	2.24x	-47.4x	10.5x
FCF Yield	11.7%	7.24%	4.71%	5.01%	5.24%	44.7%	-2.11%	9.51%
Dividend per Share ²	52.5	100	100	110	156	165	170	180
Rate of return	3.53%	4.98%	3.87%	3.74%	3.76%	3.48%	3.58%	3.79%
EPS ²	427.5	514.2	294.8	281.1	632	464.8	512.9	584.4
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	940	17,944	7,101
Reference price ²	1,487.50	2,010.00	2,585.00	2,939.00	4,145.00	4,745.00	4,745.00	4,745.00
Nbr of stocks (in thousands)	51,084	51,100	49,055	48,424	43,889	40,231	-	-
Announcement Date	13/05/22	11/05/23	10/05/24	12/05/25	13/05/26	-	-	-

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.($)
KYB CORPORATION	10.22x	0.38x	3.97x	3.47%	1.21B
CUMMINS INC.	18.34x	2.01x	11.03x	1.59%	72.23B
CUMMINS INDIA LIMITED	53.35x	9.57x	48.01x	1.28%	14.52B
MODINE MANUFACTURING COMPANY	26.96x	2.58x	15.82x	-.--%	10.26B
GARRETT MOTION INC.	13.36x	1.53x	8.38x	1.25%	4.76B
FEILONG AUTO COMPONENTS CO., LTD.	68.33x	-	-	0.84%	4.48B
ATMUS FILTRATION TECHNOLOGIES INC.	15.92x	2.14x	10.56x	0.49%	3.67B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	35.08x	-	-	-	2.82B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	21.61x	-	-	2.13%	2.8B
HONG LEONG ASIA LTD.	13.12x	0.25x	3.26x	1.87%	1.72B
Average	27.63x	2.64x	14.43x	1.44%	11.85B
Weighted average by Cap.	25.31x	3.02x	16.10x	1.37%