Valuation K's Holdings Corporation

Stocks

Delayed Japan Exchange 22:10:24 2026-10-28 EDT			5-day change	1st Jan Change
1,688.50 ^JPY	+0.24%		-1.75%	+4.05%

09-21	K's Holdings Corporation(TSE:8282) dropped from FTSE All-World Index	CI
08-05	K's Holdings Corporation Provides Consolidated Earnings Guidance for Full 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	240,151	187,991	234,015	219,419	246,857	260,332	-	-
Change	-	-21.72%	24.48%	-6.24%	12.5%	5.46%	-	-
Enterprise Value (EV) ¹	238,613	251,608	284,241	270,494	288,150	281,736	288,242	294,458
Change	-	5.45%	12.97%	-4.84%	6.53%	-2.23%	2.31%	2.16%
P/E	8.91x	10.6x	32.2x	23.9x	18.3x	10.3x	12.6x	11.6x
PBR	0.87x	0.76x	0.87x	0.87x	1.04x	0.98x	0.96x	0.92x
PEG	-	-0.5x	-0.5x	0.6x	0.3x	0.1x	-0.7x	1.34x
Capitalization / Revenue	0.32x	0.25x	0.33x	0.3x	0.32x	0.32x	0.33x	0.32x
EV / Revenue	0.32x	0.34x	0.4x	0.37x	0.38x	0.35x	0.36x	0.37x
EV / EBITDA	4.25x	5.58x	8.39x	7.45x	7.13x	6.66x	7.5x	7.58x
EV / EBIT	5.71x	8.35x	15.2x	12.4x	10.8x	7.57x	9.84x	9.6x
EV / FCF	16.3x	-10.4x	9.06x	13.3x	10.9x	14x	12x	14.2x
FCF Yield	6.14%	-9.58%	11%	7.53%	9.15%	7.13%	8.32%	7.05%
Dividend per Share ²	43	44	44	44	46	55.12	56.56	59.38
Rate of return	3.4%	3.78%	3.28%	3.23%	2.75%	3.27%	3.36%	3.52%
EPS ²	141.7	110.2	41.64	57.08	91.31	164	134	145.5
Distribution rate	30.3%	39.9%	106%	77.1%	50.4%	33.6%	42.2%	40.8%
Net sales ¹	747,219	737,320	718,369	738,019	759,710	806,983	791,600	806,100
EBITDA ¹	56,102	45,056	33,874	36,321	40,399	42,300	38,426	38,835
EBIT ¹	41,755	30,129	18,724	21,781	26,799	37,233	29,301	30,661
Net income ¹	28,547	21,120	7,380	9,525	14,317	24,617	19,401	20,281
Net Debt ¹	-1,538	63,617	50,226	51,075	41,293	21,404	27,910	34,125
Reference price ²	1,263.00	1,163.00	1,339.50	1,361.50	1,673.50	1,684.50	1,684.50	1,684.50
Nbr of stocks (in thousands)	190,144	161,643	174,703	161,160	147,510	154,546	-	-
Announcement Date	5/9/22	5/10/23	5/9/24	5/8/25	5/8/26	-	-	-

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.($)
K'S HOLDINGS CORPORATION	10.35x	0.35x	6.71x	3.25%	1.66B
BEST BUY CO., INC.	14.7x	0.46x	7.21x	3.94%	20.66B
JB HI-FI LIMITED	16.56x	0.72x	8.23x	4.57%	5.56B
MOBILE WORLD INVESTMENT CORPORATION	10.18x	0.47x	6.32x	2.77%	4.3B
DIEN MAY XANH INVESTMENT	9.14x	-	-	-	3.66B
YAMADA HOLDINGS CO., LTD.	12.91x	0.39x	8.27x	2.56%	3.05B
CECONOMY AG	7.6x	0.14x	2.82x	2.24%	2.38B
COM7	15.83x	0.91x	12.16x	3.85%	2.32B
Average	12.16x	0.49x	7.39x	3.31%	5.45B
Weighted average by Cap.	13.41x	0.49x	7.34x	3.66%