|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,246.00 JPY | +0.16% |
|
-5.74% | +31.26% |
| 05-31 | KITZ Corporation completed the acquisition of V TEX Corporation from Kanadevia Corporation for ¥9.2 billion. | CI |
| 05-12 | Oasis Management holds 5.44% stake in Kanadevia, filing shows | RE |
Company Valuation: Kanadevia Corporation
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 | 209,275 | - | - |
| Change | - | 16.08% | 52.3% | -30.77% | 10.09% | 23.52% | - | - |
| Enterprise Value (EV) 1 | 150,405 | 146,007 | 232,118 | 208,893 | 275,466 | 267,875 | 269,375 | 269,375 |
| Change | - | -2.92% | 58.98% | -10.01% | 31.87% | -2.76% | 0.56% | 0% |
| P/E | 15.9x | 9.37x | 11.7x | 6.97x | 15.2x | 9.02x | 10.4x | 8.11x |
| PBR | 0.96x | 1.05x | 1.37x | 0.81x | 0.86x | 0.94x | 0.88x | 0.83x |
| PEG | - | 0.1x | 0.5x | 0.4x | -0.3x | 0x | -0.8x | 0.3x |
| Capitalization / Revenue | 0.28x | 0.3x | 0.4x | 0.25x | 0.26x | 0.32x | 0.3x | 0.28x |
| EV / Revenue | 0.34x | 0.3x | 0.42x | 0.34x | 0.43x | 0.41x | 0.39x | 0.36x |
| EV / EBITDA | - | 4.78x | 6.55x | 5.38x | 9.9x | 5.85x | 5.3x | 4.76x |
| EV / EBIT | 9.68x | 7.28x | 9.54x | 7.75x | 22.6x | 10.1x | 9.12x | 7.36x |
| EV / FCF | 5.41x | 5.72x | -11x | -6.57x | -20.2x | 4.97x | 44.2x | 26.7x |
| FCF Yield | 18.5% | 17.5% | -9.05% | -15.2% | -4.95% | 20.1% | 2.26% | 3.75% |
| 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% | 3.05% | 3.34% | 4.82% |
| 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 | 1,244.00 | 1,244.00 | 1,244.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.28x | 0.41x | 5.98x | 2.97% | 1.32B | |
| 34.51x | 5.93x | 22.08x | 0.78% | 118B | |
| 31.37x | 5.79x | 19.94x | 1.93% | 38.44B | |
| 31.75x | 4.11x | 15.17x | 0.11% | 30.02B | |
| 20.71x | 1.71x | 12.57x | 2.35% | 29.43B | |
| 23.38x | 3.42x | 14.73x | 1.01% | 28.48B | |
| 25.98x | 3.12x | 13.6x | 1.45% | 28.2B | |
| 24.34x | 3.8x | 12.75x | 1.5% | 27.21B | |
| 102.82x | 7.02x | 36.96x | - | 25.16B | |
| 25.73x | 3.32x | 15.88x | 1.77% | 23.48B | |
| Average | 32.99x | 3.86x | 16.97x | 1.54% | 35.01B | |
| Weighted average by Cap. | 34.61x | 4.69x | 19.04x | 1.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7004 Stock
- Valuation Kanadevia Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
