Valuation Keio Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets 09:30:02 2026-07-13 EDT			5-day change	1st Jan Change
4.220 ^USD	-6.01%		0.00%	-41.55%

06-25	Keio Corporation Announces Management Changes	CI
06-21	Keio Corporation(TSE:9008) dropped from S&P Japan Mid Cap 100	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	584,249	567,206	509,439	450,232	446,494	468,780	-	-
Change	-	-2.92%	-10.18%	-11.62%	-0.83%	4.99%	-	-
Enterprise Value (EV) ¹	892,560	898,828	871,727	848,913	857,769	927,935	956,183	996,527
Change	-	0.7%	-3.02%	-2.62%	1.04%	8.18%	3.04%	4.22%
P/E	105x	43.2x	17.4x	10.8x	10.6x	11.4x	12x	12.1x
PBR	1.71x	1.61x	1.3x	1.09x	1.01x	1.02x	0.96x	0.92x
PEG	-	0x	0x	0.2x	3.33x	31.37x	-2.14x	-17.45x
Capitalization / Revenue	1.95x	1.63x	1.25x	0.99x	0.9x	0.92x	0.88x	0.86x
EV / Revenue	2.98x	2.59x	2.13x	1.87x	1.73x	1.82x	1.79x	1.82x
EV / EBITDA	28x	17.8x	11.7x	9.76x	9.87x	10.4x	9.99x	9.87x
EV / EBIT	1,206x	41.8x	19.9x	15.7x	16.4x	18x	17.4x	17.4x
EV / FCF	64.2x	-52.9x	89.2x	-89.4x	598x	-36.1x	-111x	-100x
FCF Yield	1.56%	-1.89%	1.12%	-1.12%	0.17%	-2.77%	-0.9%	-1%
Dividend per Share ²	8	8	10.5	20	110	22.2	23.08	24.12
Rate of return	0.84%	0.86%	1.26%	2.63%	14.3%	2.67%	2.78%	2.9%
EPS ²	9.15	21.48	47.9	70.75	73	73.27	69.16	68.68
Distribution rate	87.4%	37.2%	21.9%	28.3%	151%	30.3%	33.4%	35.1%
Net sales ¹	299,872	347,133	408,694	452,916	496,939	510,180	535,320	547,000
EBITDA ¹	31,904	50,606	74,483	86,958	86,914	89,561	95,746	100,919
EBIT ¹	740	21,479	43,840	54,148	52,322	51,600	55,100	57,325
Net income ¹	5,585	13,114	29,243	42,857	42,929	42,140	39,220	38,575
Net Debt ¹	308,311	331,622	362,288	398,681	411,275	459,156	487,403	527,747
Reference price ²	957.00	929.00	834.40	761.40	771.30	831.60	831.60	831.60
Nbr of stocks (in thousands)	610,500	610,555	610,545	591,321	578,885	578,883	-	-
Announcement Date	5/2/22	5/12/23	5/10/24	5/12/25	5/13/26	-	-	-

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.($)
CENTRAL JAPAN RAILWAY COMPANY	8.16x	4.02x	8.39x	0.77%	24.87B
WEST JAPAN RAILWAY COMPANY	14.03x	1.63x	8.34x	3.09%	8.96B
HANKYU HANSHIN HOLDINGS, INC.	14.43x	2.07x	13.21x	2.05%	7.3B
TOKYU CORPORATION	11.3x	2.08x	11.67x	1.78%	6.42B
KINTETSU GROUP HOLDINGS CO.,LTD.	14.15x	0.94x	10.8x	1.85%	4.26B
INDIAN RAILWAY CATERING & TOURISM CORPORATION LIMITED	27.55x	7.14x	20.79x	1.87%	4.13B
KEISEI ELECTRIC RAILWAY CO., LTD.	14.28x	2.93x	14.75x	1.8%	3.93B
ODAKYU ELECTRIC RAILWAY CO., LTD.	15.64x	2.96x	13.15x	3.3%	3.92B
TOBU RAILWAY CO., LTD.	10.7x	2.02x	10.68x	2.39%	3.85B
Average	14.47x	2.87x	12.42x	2.1%	7.52B
Weighted average by Cap.	12.41x	3.07x	10.90x	1.75%