Valuation Kanadevia Corporation OTC Markets

Stocks

Market Closed - OTC Markets 14:58:08 2026-04-21 EDT			5-day change	1st Jan Change
7.700 ^USD	-0.65%		-.--%	+14.58%

09-04	JX Advanced Metals, Kokusai Electric, and Capcom to Join Nikkei 225 Effective October	MT
08-06	Kanadevia Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	125,725	145,946	222,282	153,893	169,422	196,180	-	-
Change	-	16.08%	52.3%	-30.77%	10.09%	15.79%	-	-
Enterprise Value (EV) ¹	150,405	146,007	232,118	208,893	275,466	288,480	290,280	289,180
Change	-	-2.92%	58.98%	-10.01%	31.87%	4.72%	0.62%	-0.38%
P/E	15.9x	9.37x	11.7x	6.97x	15.2x	8.46x	9.28x	6.91x
PBR	0.96x	1.05x	1.37x	0.81x	0.86x	0.88x	0.82x	0.76x
PEG	-	0.1x	0.5x	0.4x	-0.3x	0x	-1.05x	0.2x
Capitalization / Revenue	0.28x	0.3x	0.4x	0.25x	0.26x	0.3x	0.28x	0.26x
EV / Revenue	0.34x	0.3x	0.42x	0.34x	0.43x	0.44x	0.42x	0.39x
EV / EBITDA	-	4.78x	6.55x	5.38x	9.9x	6.3x	5.46x	4.87x
EV / EBIT	9.68x	7.28x	9.54x	7.75x	22.6x	10.9x	9.44x	7.34x
EV / FCF	5.41x	5.72x	-11x	-6.57x	-20.2x	14.3x	44x	25.8x
FCF Yield	18.5%	17.5%	-9.05%	-15.2%	-4.95%	7%	2.27%	3.87%
Dividend per Share ²	12	18	23	25	25	38	44	60
Rate of return	1.61%	2.08%	1.74%	2.73%	2.48%	3.26%	3.77%	5.15%
EPS ²	46.87	92.43	112.7	131.3	66.2	137.9	125.7	168.8
Distribution rate	25.6%	19.5%	20.4%	19%	37.8%	27.6%	35%	35.5%
Net sales ¹	441,797	492,692	555,844	610,523	645,222	661,500	698,200	743,200
EBITDA ¹	-	30,571	35,457	38,859	27,827	45,800	53,200	59,400
EBIT ¹	15,541	20,056	24,323	26,946	12,192	26,500	30,750	39,400
Net income ¹	7,899	15,577	18,999	22,103	11,137	23,200	21,150	28,400
Net Debt ¹	24,680	61	9,836	55,000	106,044	92,300	94,100	93,000
Reference price ²	746.00	866.00	1,319.00	915.00	1,007.00	1,166.00	1,166.00	1,166.00
Nbr of stocks (in thousands)	168,532	168,528	168,523	168,189	168,244	168,251	-	-
Announcement Date	5/11/22	5/12/23	5/10/24	5/12/25	5/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARKER-HANNIFIN CORPORATION	29.61x	5.07x	18.45x	0.88%	117B
FANUC CORPORATION	25.84x	4.73x	16.55x	2.33%	34.39B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.75x	1.77x	12.78x	2.26%	30.19B
INGERSOLL RAND INC.	28.38x	3.81x	14.39x	0.12%	27.9B
SMC CORPORATION	19.16x	3.26x	10.43x	1.59%	27.11B
DOVER CORPORATION	20.87x	3.03x	13.07x	1.12%	25.45B
XYLEM INC.	23.46x	2.87x	12.35x	1.61%	25.1B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	101x	36.88x	81.06x	0.37%	25.14B
ALFA LAVAL AB	25.13x	3.16x	15.46x	1.8%	22.83B
Average	32.69x	7.18x	21.62x	1.34%	37.19B
Weighted average by Cap.	31.41x	6.43x	20.39x	1.25%