|
Market Closed -
Japan Exchange
14:30:00 28/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 6,369.00 JPY | -0.25% |
|
-0.98% | -6.24% |
| 10-01 | Kinden Completes Kodensha Acquisition, Makes It a Wholly Owned Subsidiary | MT |
| 10-01 | Kinden Takes Full Ownership of The Kodensha | MT |
Company Valuation: Kinden Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 323,403 | 326,929 | 543,420 | 667,627 | 1,380,406 | 1,047,584 | - | - |
| Change | - | 1.09% | 66.22% | 22.86% | 106.76% | -24.11% | - | - |
| Enterprise Value (EV) 1 | 140,551 | 143,961 | 357,520 | 486,407 | 1,202,859 | 1,084,583 | 943,342 | 1,038,654 |
| Change | - | 2.43% | 148.35% | 36.05% | 147.29% | -9.83% | -13.02% | 10.1% |
| P/E | 12.3x | 11.4x | 16.3x | 14.2x | 19.9x | 13.9x | 13.2x | 11.9x |
| PBR | 0.63x | 0.61x | 0.95x | 1.11x | 2.09x | 1.8x | 1.7x | 1.57x |
| PEG | - | 1.28x | 0.9x | 0.3x | 0.4x | 0.4x | 2.63x | 1x |
| Capitalization / Revenue | 0.57x | 0.54x | 0.83x | 0.95x | 1.84x | 1.27x | 1.2x | 1.14x |
| EV / Revenue | 0.25x | 0.24x | 0.55x | 0.69x | 1.6x | 1.31x | 1.08x | 1.13x |
| EV / EBITDA | 3.21x | 3.25x | 7.24x | 7.14x | 12.1x | 9.5x | 7.59x | 7.64x |
| EV / EBIT | 3.79x | 3.85x | 8.38x | 7.98x | 13.3x | 10.2x | 8.07x | 8.09x |
| EV / FCF | 6.12x | 52.2x | 21.9x | 17.3x | 43.3x | 20.6x | 13.9x | 12.6x |
| FCF Yield | 16.3% | 1.92% | 4.57% | 5.79% | 2.31% | 4.86% | 7.21% | 7.94% |
| Dividend per Share 2 | 37 | 40 | 63 | 90 | 130 | 240 | 219.6 | 252.6 |
| Rate of return | 2.34% | 2.51% | 2.34% | 2.69% | 1.86% | 3.76% | 3.44% | 3.96% |
| EPS 2 | 128.6 | 140.2 | 165.3 | 236.3 | 350.5 | 459.3 | 482.4 | 537.4 |
| Distribution rate | 28.8% | 28.5% | 38.1% | 38.1% | 37.1% | 52.2% | 45.5% | 47% |
| Net sales 1 | 566,794 | 609,132 | 654,516 | 705,058 | 750,742 | 825,817 | 872,286 | 918,420 |
| EBITDA 1 | 43,771 | 44,234 | 49,409 | 68,088 | 99,210 | 114,200 | 124,275 | 135,950 |
| EBIT 1 | 37,087 | 37,430 | 42,677 | 60,979 | 90,256 | 106,214 | 116,843 | 128,400 |
| Net income 1 | 26,366 | 28,722 | 33,553 | 47,250 | 69,447 | 76,940 | 83,243 | 87,820 |
| Net Debt 1 | -182,852 | -182,968 | -185,900 | -181,220 | -177,547 | 36,999 | -104,242 | -8,930 |
| Reference price 2 | 1,578.00 | 1,595.00 | 2,696.00 | 3,350.00 | 6,972.00 | 6,385.00 | 6,385.00 | 6,385.00 |
| Nbr of stocks (in thousands) | 204,945 | 204,971 | 201,565 | 199,292 | 197,993 | 164,482 | - | - |
| Announcement Date | 28/4/22 | 26/4/23 | 24/4/24 | 25/4/25 | 27/4/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.9x | 1.32x | 9.52x | 3.76% | 6.65B | |
| 49.96x | 2.32x | 22.11x | 0.08% | 87.02B | |
| 12.07x | 1.03x | 5.68x | 4.83% | 67.08B | |
| 24.64x | 1.92x | 19.21x | 1.16% | 53.16B | |
| 25.35x | 3.1x | 17.2x | 0.26% | 45.01B | |
| 51.08x | 4.06x | 25.61x | 1.9% | 39.24B | |
| 26.32x | 0.66x | 10.8x | 2.36% | 31.96B | |
| 19.96x | 1.39x | 12.85x | 0.23% | 29.39B | |
| 5.28x | 0.34x | 6.68x | 5.33% | 28.38B | |
| 21.83x | 0.41x | 6.5x | 2.81% | 27.2B | |
| Average | 25.04x | 1.65x | 13.62x | 2.27% | 41.51B | |
| Weighted average by Cap. | 28.61x | 1.84x | 15.08x | 1.96% |
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
- 1944 Stock
- Valuation Kinden Corporation
Select your edition
All financial news and data tailored to specific country editions
