Valuation Kinden Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-04 EDT			5-day change	1st Jan Change
7,047.00 ^JPY	-0.37%		+3.07%	+3.74%

07-29	Kinden Corporation Provides Special Cash Dividend Guidance for the Second Quarter-End and Year-End of the Fiscal Year Ending March 31, 2027	CI
07-29	Kinden Corporation Provides Cash Dividend Guidance Second Quarter-End of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	323,403	326,929	543,420	667,627	1,380,406	1,159,103	-	-
Change	-	1.09%	66.22%	22.86%	106.76%	-16.03%	-	-
Enterprise Value (EV) ¹	140,551	143,961	357,520	486,407	1,202,859	1,196,102	1,054,860	1,150,173
Change	-	2.43%	148.35%	36.05%	147.29%	-0.56%	-11.81%	9.04%
P/E	12.3x	11.4x	16.3x	14.2x	19.9x	15.3x	14.6x	13.1x
PBR	0.63x	0.61x	0.95x	1.11x	2.09x	1.99x	1.87x	1.73x
PEG	-	1.28x	0.9x	0.3x	0.4x	0.5x	2.91x	1.1x
Capitalization / Revenue	0.57x	0.54x	0.83x	0.95x	1.84x	1.4x	1.33x	1.26x
EV / Revenue	0.25x	0.24x	0.55x	0.69x	1.6x	1.45x	1.21x	1.25x
EV / EBITDA	3.21x	3.25x	7.24x	7.14x	12.1x	10.5x	8.49x	8.46x
EV / EBIT	3.79x	3.85x	8.38x	7.98x	13.3x	11.3x	9.03x	8.96x
EV / FCF	6.12x	52.2x	21.9x	17.3x	43.3x	22.7x	15.5x	13.9x
FCF Yield	16.3%	1.92%	4.57%	5.79%	2.31%	4.41%	6.45%	7.17%
Dividend per Share ²	37	40	63	90	130	240	219.6	252.6
Rate of return	2.34%	2.51%	2.34%	2.69%	1.86%	3.41%	3.12%	3.58%
EPS ²	128.6	140.2	165.3	236.3	350.5	459.3	482.4	537.4
Distribution rate	28.8%	28.5%	38.1%	38.1%	37.1%	52.2%	45.5%	47%
Net sales ¹	566,794	609,132	654,516	705,058	750,742	825,817	872,286	918,420
EBITDA ¹	43,771	44,234	49,409	68,088	99,210	114,200	124,275	135,950
EBIT ¹	37,087	37,430	42,677	60,979	90,256	106,214	116,843	128,400
Net income ¹	26,366	28,722	33,553	47,250	69,447	76,940	83,243	87,820
Net Debt ¹	-182,852	-182,968	-185,900	-181,220	-177,547	36,999	-104,242	-8,930
Reference price ²	1,578.00	1,595.00	2,696.00	3,350.00	6,972.00	7,047.00	7,047.00	7,047.00
Nbr of stocks (in thousands)	204,945	204,971	201,565	199,292	197,993	164,482	-	-
Announcement Date	4/28/22	4/26/23	4/24/24	4/25/25	4/27/26	-	-	-

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.($)
KINDEN CORPORATION	15.34x	1.45x	10.47x	3.41%	7.43B
QUANTA SERVICES, INC.	54.5x	2.49x	23.81x	0.07%	93.88B
VINCI	12.53x	1.07x	5.86x	4.66%	73.38B
LARSEN & TOUBRO LIMITED	26.65x	2.05x	20.11x	1.15%	57.79B
COMFORT SYSTEMS USA, INC.	33.15x	4.16x	22.6x	0.2%	56.58B
FERROVIAL N.V.	52.51x	4.16x	26.45x	1.74%	41.9B
HOCHTIEF AG	29.61x	0.73x	12.08x	2.09%	37.25B
EMCOR GROUP, INC.	23.02x	1.57x	14.49x	0.2%	33.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.85x	0.49x	7.69x	2.48%	32.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.08x	0.31x	5.83x	5.79%	27.08B
Average	27.62x	1.85x	14.94x	2.18%	46.14B
Weighted average by Cap.	31.55x	2.07x	16.55x	1.84%