Company Valuation: KFC Ltd

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 15,455 13,402 9,472 11,032 9,840 11,481
Change - -13.29% -29.32% 16.47% -10.81% 16.68%
Enterprise Value (EV) 1 11,674 10,181 3,984 5,969 5,541 7,195
Change - -12.79% -60.87% 49.83% -7.17% 29.86%
P/E 6.7x 7.28x 9x 9.37x 9.87x 11x
PBR 0.85x 0.7x 0.48x 0.54x 0.46x 0.52x
PEG - -0.4x -0.2x 0.8x -0.6x 2.33x
Capitalization / Revenue 0.56x 0.52x 0.42x 0.44x 0.38x 0.45x
EV / Revenue 0.42x 0.39x 0.18x 0.24x 0.21x 0.28x
EV / EBITDA 3.35x 3.79x 2.66x 3.2x 3.42x 5.32x
EV / EBIT 3.54x 4.09x 3.12x 3.68x 4.08x 6.66x
EV / FCF 92x 21.2x 1.37x -15.9x -13.4x 13.6x
FCF Yield 1.09% 4.71% 72.8% -6.27% -7.44% 7.37%
Dividend per Share 2 80 70 50 60 50 65
Rate of return 3.81% 3.84% 3.89% 4% 3.74% 4.17%
EPS 2 313.3 250 142.9 159.9 135.5 141.9
Distribution rate 25.5% 28% 35% 37.5% 36.9% 45.8%
Net sales 1 27,798 25,957 22,627 25,070 26,073 25,548
EBITDA 1 3,480 2,683 1,500 1,866 1,621 1,353
EBIT 1 3,297 2,489 1,278 1,622 1,359 1,081
Net income 1 2,306 1,840 1,052 1,177 997 1,044
Net Debt 1 -3,781 -3,221 -5,488 -5,063 -4,299 -4,286
Reference price 2 2,100.00 1,821.00 1,287.00 1,499.00 1,337.00 1,560.00
Nbr of stocks (in thousands) 7,360 7,360 7,360 7,360 7,360 7,360
Announcement Date 6/21/21 6/20/22 6/26/23 6/27/24 6/23/25 6/18/26
1JPY in Million2JPY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 73.82M
Average 73.82M
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!