Valuation Kanadevia Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
1,323.00 ^JPY	+1.22%		+5.00%	+39.26%

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

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	222,564	-	-
Change	-	16.08%	52.3%	-30.77%	10.09%	31.37%	-	-
Enterprise Value (EV) ¹	150,405	146,007	232,118	208,893	275,466	281,164	282,664	282,664
Change	-	-2.92%	58.98%	-10.01%	31.87%	2.07%	0.53%	0%
P/E	15.9x	9.37x	11.7x	6.97x	15.2x	9.59x	11.1x	8.62x
PBR	0.96x	1.05x	1.37x	0.81x	0.86x	1x	0.94x	0.88x
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	0.34x	0.32x	0.3x
EV / Revenue	0.34x	0.3x	0.42x	0.34x	0.43x	0.43x	0.41x	0.38x
EV / EBITDA	-	4.78x	6.55x	5.38x	9.9x	6.14x	5.56x	4.99x
EV / EBIT	9.68x	7.28x	9.54x	7.75x	22.6x	10.6x	9.57x	7.72x
EV / FCF	5.41x	5.72x	-11x	-6.57x	-20.2x	5.22x	46.3x	28x
FCF Yield	18.5%	17.5%	-9.05%	-15.2%	-4.95%	19.2%	2.16%	3.57%
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%	2.87%	3.14%	4.54%
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	1,323.00	1,323.00	1,323.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KANADEVIA CORPORATION	9.59x	0.43x	6.14x	2.87%	1.38B
PARKER-HANNIFIN CORPORATION	35.38x	6.07x	22.6x	0.76%	121B
FANUC CORPORATION	34.89x	6.54x	22.43x	1.73%	43.04B
INGERSOLL RAND INC.	33.36x	4.3x	15.88x	0.11%	31.54B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.17x	1.75x	12.91x	2.3%	30B
DOVER CORPORATION	23.63x	3.45x	14.88x	1%	28.78B
SMC CORPORATION	29.98x	4.99x	17.84x	1.33%	29.67B
XYLEM INC.	25.92x	3.11x	13.54x	1.45%	28.08B
INNIO N.V.	113.27x	7.7x	40.51x	-	27.71B
ALFA LAVAL AB	27.36x	3.53x	16.82x	1.66%	25.23B
Average	35.46x	4.19x	18.35x	1.47%	36.68B
Weighted average by Cap.	37.14x	5.03x	20.42x	1.16%