Valuation Kanadevia Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
1,173.00 ^JPY	-3.77%		-5.10%	+23.47%

07-10	Kanadevia Corporation And Bahwan Engineering Company LLC Sign Partnership Agreement For Green Hydrogen Projects	CI
05-31	KITZ Corporation completed the acquisition of V TEX Corporation from Kanadevia Corporation for ¥9.2 billion.	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	197,330	-	-
Change	-	16.08%	52.3%	-30.77%	10.09%	16.47%	-	-
Enterprise Value (EV) ¹	150,405	146,007	232,118	208,893	275,466	255,930	257,430	257,430
Change	-	-2.92%	58.98%	-10.01%	31.87%	-7.09%	0.59%	0%
P/E	15.9x	9.37x	11.7x	6.97x	15.2x	8.51x	9.82x	7.65x
PBR	0.96x	1.05x	1.37x	0.81x	0.86x	0.89x	0.83x	0.78x
PEG	-	0.1x	0.5x	0.4x	-0.3x	0x	-0.7x	0.3x
Capitalization / Revenue	0.28x	0.3x	0.4x	0.25x	0.26x	0.3x	0.28x	0.27x
EV / Revenue	0.34x	0.3x	0.42x	0.34x	0.43x	0.39x	0.37x	0.35x
EV / EBITDA	-	4.78x	6.55x	5.38x	9.9x	5.59x	5.07x	4.55x
EV / EBIT	9.68x	7.28x	9.54x	7.75x	22.6x	9.66x	8.71x	7.03x
EV / FCF	5.41x	5.72x	-11x	-6.57x	-20.2x	4.75x	42.2x	25.5x
FCF Yield	18.5%	17.5%	-9.05%	-15.2%	-4.95%	21.1%	2.37%	3.92%
Dividend per Share ²	12	18	23	25	25	38	41.5	60
Rate of return	1.61%	2.08%	1.74%	2.73%	2.48%	3.24%	3.54%	5.12%
EPS ²	46.87	92.43	112.7	131.3	66.2	137.9	119.5	153.4
Distribution rate	25.6%	19.5%	20.4%	19%	37.8%	27.6%	34.7%	39.1%
Net sales ¹	441,797	492,692	555,844	610,523	645,222	661,400	697,550	741,900
EBITDA ¹	-	30,571	35,457	38,859	27,827	45,800	50,800	56,600
EBIT ¹	15,541	20,056	24,323	26,946	12,192	26,500	29,550	36,600
Net income ¹	7,899	15,577	18,999	22,103	11,137	23,200	20,100	25,800
Net Debt ¹	24,680	61	9,836	55,000	106,044	58,600	60,100	60,100
Reference price ²	746.00	866.00	1,319.00	915.00	1,007.00	1,173.00	1,173.00	1,173.00
Nbr of stocks (in thousands)	168,532	168,528	168,523	168,189	168,244	168,227	-	-
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.($)
KANADEVIA CORPORATION	8.51x	0.39x	5.59x	3.24%	1.22B
PARKER-HANNIFIN CORPORATION	35.01x	6.02x	22.33x	0.77%	120B
FANUC CORPORATION	31.02x	5.73x	19.81x	1.95%	38.15B
INGERSOLL RAND INC.	34.34x	4.39x	16.19x	0.1%	32.18B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.04x	1.74x	12.77x	2.31%	29.91B
XYLEM INC.	26.85x	3.23x	14.07x	1.42%	29.18B
DOVER CORPORATION	23.62x	3.46x	14.93x	1%	28.84B
SMC CORPORATION	23.9x	3.72x	12.5x	1.52%	26.81B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	112.3x	38.8x	90.97x	0.34%	26.36B
ALFA LAVAL AB	25.9x	3.35x	16.01x	1.75%	24B
Average	34.25x	7.08x	22.52x	1.44%	35.68B
Weighted average by Cap.	35.94x	7.10x	23.28x	1.13%