Valuation Kondotec Inc.

Stocks

Market Closed - Japan Exchange 14:30:00 30/10/2026 HKT			5-day change	1st Jan Change
1,723.00 ^JPY	+3.05%		-2.77%	+9.40%

08-07	Kondotec Inc. Provides Consolidated Earnings Guidance for the First Half and for the Full Year of Fiscal Year Ending March 31, 2027	CI
08-07	Kondotec Inc. Provides Second Quarter-End and Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	27,923	25,784	25,514	32,938	36,413	38,427
Change	-	-7.66%	-1.05%	29.1%	10.55%	5.53%
Enterprise Value (EV) ¹	20,270	20,791	19,127	25,416	26,779	29,875
Change	-	2.57%	-8%	32.88%	5.36%	11.56%
P/E	18x	11.7x	10.6x	10.1x	11.1x	11.6x
PBR	0.96x	0.87x	0.82x	0.97x	1x	1x
PEG	-	0.3x	1.23x	0.3x	4,086.95x	15.85x
Capitalization / Revenue	0.47x	0.39x	0.34x	0.43x	0.46x	0.46x
EV / Revenue	0.34x	0.31x	0.25x	0.33x	0.34x	0.36x
EV / EBITDA	4.51x	4.16x	3.26x	4.11x	4.37x	4.6x
EV / EBIT	6.04x	5.78x	4.39x	5.44x	6x	6.43x
EV / FCF	7.4x	-47.6x	8.34x	13.7x	5.12x	-566x
FCF Yield	13.5%	-2.1%	12%	7.3%	19.5%	-0.18%
Dividend per Share ²	31	32	34	40	46	52
Rate of return	2.9%	3.15%	3.39%	3.1%	3.23%	3.47%
EPS ²	59.5	87.23	94.74	128	128	128.9
Distribution rate	52.1%	36.7%	35.9%	31.3%	35.9%	40.3%
Net sales ¹	59,562	66,139	75,447	76,873	79,175	83,949
EBITDA ¹	4,498	5,001	5,870	6,188	6,127	6,501
EBIT ¹	3,356	3,595	4,355	4,674	4,466	4,645
Net income ¹	1,561	2,284	2,414	3,265	3,272	3,302
Net Debt ¹	-7,653	-4,993	-6,387	-7,522	-9,634	-8,552
Reference price ²	1,069.00	1,017.00	1,002.00	1,290.00	1,424.00	1,499.00
Nbr of stocks (in thousands)	26,120	25,353	25,463	25,534	25,571	25,635
Announcement Date	22/6/21	24/6/22	23/6/23	25/6/24	25/6/25	23/6/26

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.($)
KONDOTEC INC.	-	-	-	-	280M
ASSA ABLOY AB	25.11x	3.12x	15.14x	1.75%	44.45B
SAINT-GOBAIN	11.69x	0.91x	5.96x	3.46%	37.08B
GEBERIT AG	29.52x	5.91x	20.04x	2.33%	22.57B
KINGSPAN GROUP PLC	22.04x	1.88x	13.63x	0.66%	19.02B
MASCO CORPORATION	17.13x	2.35x	11.5x	1.59%	15.54B
CARLISLE COMPANIES INCORPORATED	20.32x	3.19x	13.39x	1.25%	14.51B
QXO, INC.	-17.07x	1.4x	16.52x	3.31%	11.45B
ADVANCED DRAINAGE SYSTEMS, INC.	21.8x	3.41x	11.26x	0.59%	10.21B
OWENS CORNING	15.23x	1.46x	7.35x	2.61%	9.58B
Average	16.20x	2.63x	12.76x	1.95%	18.47B
Weighted average by Cap.	18.27x	2.65x	12.76x	2.08%