Company Valuation: Kawase Computer Supplies Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,247 1,049 991.5 1,049 1,092 985.6
Change - -15.83% -5.5% 5.78% 4.09% -9.72%
Enterprise Value (EV) 1 -57.37 -304.7 296.5 616.8 584.7 355.6
Change - -431.13% 197.31% 108.02% -5.21% -39.18%
P/E 13.2x 258x -7.16x -9.4x 11x 14.8x
PBR 0.48x 0.41x 0.41x 0.46x 0.46x 0.4x
PEG - -2.7x 0x 0.6x -0x -0.4x
Capitalization / Revenue 0.47x 0.42x 0.4x 0.4x 0.39x 0.35x
EV / Revenue -0.02x -0.12x 0.12x 0.24x 0.21x 0.13x
EV / EBITDA -0.84x -3.39x 5.03x 6.36x 3.25x 2.28x
EV / EBIT -1.59x -6.77x -7.8x -22.8x 7.4x 7.26x
EV / FCF 1.62x -1.98x -1.42x -19.4x 15.9x 2.72x
FCF Yield 61.9% -50.5% -70.5% -5.15% 6.29% 36.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 19.66 0.8457 -28.75 -24.04 21.42 14.14
Distribution rate - - - - - -
Net sales 1 2,631 2,501 2,502 2,593 2,831 2,797
EBITDA 1 68 90 59 97 180 156
EBIT 1 36 45 -38 -27 79 49
Net income 1 93 4 -136 -112 100 66
Net Debt 1 -1,304 -1,354 -695 -432 -507 -630
Reference price 2 259.00 218.00 206.00 226.00 236.00 210.00
Nbr of stocks (in thousands) 4,813 4,813 4,813 4,641 4,626 4,693
Announcement Date 6/28/21 6/30/22 6/28/23 6/27/24 6/30/25 6/26/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.72M
12.45x0.73x6.54x1.48% 7.47B
14.87x0.67x7.05x1.42% 7.31B
14.36x - - - 1.56B
9.68x - - - 1.07B
10.35x0.76x4.42x2.7% 894M
Average 12.34x 0.72x 6.00x 1.87% 3.05B
Weighted average by Cap. 13.32x 0.70x 6.66x 1.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kawase Computer Supplies Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Kawase Computer Supplies Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kawase Computer Supplies Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kawase Computer Supplies Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 7851 Stock
  4. Valuation Kawase Computer Supplies Co., Ltd.