|
Market Closed -
Japan Exchange
02:30:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 794.30 JPY | +0.19% |
|
+1.43% | -2.04% |
| 08-06 | Keio Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 06-25 | Keio Corporation Announces Management Changes | CI |
Company Valuation: Keio Corporation
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 | 459,807 | - | - |
| Change | - | -2.92% | -10.18% | -11.62% | -0.83% | 2.98% | - | - |
| Enterprise Value (EV) 1 | 892,560 | 898,828 | 871,727 | 848,913 | 857,769 | 899,876 | 937,300 | 973,512 |
| Change | - | 0.7% | -3.02% | -2.62% | 1.04% | 4.91% | 4.16% | 3.86% |
| P/E | 105x | 43.2x | 17.4x | 10.8x | 10.6x | 10.8x | 11.4x | 11.4x |
| PBR | 1.71x | 1.61x | 1.3x | 1.09x | 1.01x | 0.97x | 0.91x | 0.88x |
| PEG | - | 0x | 0x | 0.2x | 3.33x | 20.46x | -2.36x | -13.63x |
| Capitalization / Revenue | 1.95x | 1.63x | 1.25x | 0.99x | 0.9x | 0.9x | 0.85x | 0.84x |
| EV / Revenue | 2.98x | 2.59x | 2.13x | 1.87x | 1.73x | 1.76x | 1.74x | 1.79x |
| EV / EBITDA | 28x | 17.8x | 11.7x | 9.76x | 9.87x | 9.92x | 9.79x | 9.67x |
| EV / EBIT | 1,206x | 41.8x | 19.9x | 15.7x | 16.4x | 17.4x | 16.9x | 16.9x |
| EV / FCF | 64.2x | -52.9x | 89.2x | -89.4x | 598x | -38.7x | -88.7x | -118x |
| FCF Yield | 1.56% | -1.89% | 1.12% | -1.12% | 0.17% | -2.59% | -1.13% | -0.84% |
| 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% | 2.8% | 2.91% | 3.04% |
| EPS 2 | 9.15 | 21.48 | 47.9 | 70.75 | 73 | 73.39 | 69.85 | 69.26 |
| Distribution rate | 87.4% | 37.2% | 21.9% | 28.3% | 151% | 30.3% | 33% | 34.8% |
| Net sales 1 | 299,872 | 347,133 | 408,694 | 452,916 | 496,939 | 510,420 | 539,080 | 544,925 |
| EBITDA 1 | 31,904 | 50,606 | 74,483 | 86,958 | 86,914 | 90,676 | 95,726 | 100,694 |
| EBIT 1 | 740 | 21,479 | 43,840 | 54,148 | 52,322 | 51,760 | 55,600 | 57,725 |
| Net income 1 | 5,585 | 13,114 | 29,243 | 42,857 | 42,929 | 42,200 | 39,620 | 38,925 |
| Net Debt 1 | 308,311 | 331,622 | 362,288 | 398,681 | 411,275 | 440,070 | 477,494 | 513,705 |
| Reference price 2 | 957.00 | 929.00 | 834.40 | 761.40 | 771.30 | 792.80 | 792.80 | 792.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.8x | 1.76x | 9.91x | 2.8% | 2.98B | |
| 7.51x | 3.91x | 8.18x | 0.84% | 23.65B | |
| 13.16x | 1.58x | 8.06x | 3.24% | 8.85B | |
| 13.27x | 1.98x | 12.83x | 2.21% | 7.01B | |
| 10.38x | 1.98x | 11.1x | 1.93% | 6.11B | |
| 14.96x | 3x | 14.82x | 1.71% | 4.37B | |
| 13.59x | 0.94x | 10.71x | 1.9% | 4.29B | |
| 15.35x | 2.92x | 12.77x | 3.34% | 3.99B | |
| 24.75x | 5.95x | 18.45x | 2.01% | 3.91B | |
| 10.16x | 1.96x | 10.34x | 2.56% | 3.72B | |
| Average | 13.39x | 2.60x | 11.72x | 2.25% | 6.89B | |
| Weighted average by Cap. | 11.65x | 2.86x | 10.52x | 1.9% |
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
- 9008 Stock
- Valuation Keio Corporation
Select your edition
All financial news and data tailored to specific country editions
