Valuation Kamei Corporation

Stocks

Delayed Japan Exchange 02:21:37 2026-09-01 EDT			5-day change	1st Jan Change
4,680.00 ^JPY	+0.54%		+6.00%	+54.97%

08-06	Kamei Corporation Revises Dividend Guidance for the Second Quarter-End and Full Fiscal Year Ending March 31, 2027	CI
08-06	Kamei Corporation Revises Consolidated Earnings Guidance for the First Half ending September 30, 2026 and Full 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	41,732	33,869	49,426	71,803	60,496	100,213
Change	-	-18.84%	45.93%	45.27%	-15.75%	65.65%
Enterprise Value (EV) ¹	56,743	53,615	74,311	84,744	55,655	88,839
Change	-	-5.51%	38.6%	14.04%	-34.33%	59.63%
P/E	5.32x	3.98x	5.77x	7.1x	6.06x	8.42x
PBR	0.37x	0.27x	0.36x	0.48x	0.38x	0.58x
PEG	-	0.47x	10.23x	0.4x	0.72x	0.4x
Capitalization / Revenue	0.1x	0.07x	0.09x	0.13x	0.11x	0.17x
EV / Revenue	0.14x	0.11x	0.13x	0.15x	0.1x	0.15x
EV / EBITDA	2.81x	2.45x	2.78x	3.04x	1.93x	2.84x
EV / EBIT	4.93x	4.24x	4.86x	5.43x	3.51x	5.26x
EV / FCF	6.65x	-968x	21.5x	5.88x	2.24x	5.32x
FCF Yield	15%	-0.1%	4.64%	17%	44.7%	18.8%
Dividend per Share ²	32.5	36	38.5	48	73	115
Rate of return	2.62%	3.57%	2.62%	2.25%	3.69%	3.51%
EPS ²	233.6	253.4	254.8	300.9	326.4	388.9
Distribution rate	13.9%	14.2%	15.1%	16%	22.4%	29.6%
Net sales ¹	405,332	483,421	552,241	573,505	575,787	584,220
EBITDA ¹	20,178	21,881	26,778	27,842	28,797	31,239
EBIT ¹	11,505	12,648	15,287	15,600	15,839	16,889
Net income ¹	7,848	8,514	8,562	10,111	10,690	11,900
Net Debt ¹	15,011	19,746	24,885	12,941	-4,841	-11,374
Reference price ²	1,242.00	1,008.00	1,471.00	2,137.00	1,977.00	3,275.00
Nbr of stocks (in thousands)	33,601	33,601	33,600	33,600	30,600	30,599
Announcement Date	6/30/21	6/30/22	6/30/23	6/28/24	6/26/25	6/25/26

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.($)
KAMEI CORPORATION	-	-	-	-	892M
PETRONAS DAGANGAN	16.93x	0.39x	8.08x	5.51%	5.01B
PTT OIL AND RETAIL BUSINESS	16.81x	0.19x	7.11x	3.47%	4.52B
RUBIS	10.48x	0.69x	6.54x	6.48%	4.01B
VIVA ENERGY GROUP LIMITED	6.84x	0.3x	6.64x	8.73%	3.48B
WORLD KINECT CORPORATION	12.14x	0.05x	5.26x	2.49%	1.83B
PT AKR CORPORINDO TBK	10.19x	0.46x	6.18x	7.23%	1.62B
SK GAS CO., LTD.	3.54x	0.4x	4.35x	4.82%	1.5B
Average	10.99x	0.35x	6.31x	5.53%	2.86B
Weighted average by Cap.	12.32x	0.37x	6.74x	5.61%