Valuation Kinden Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
8,272.00 ^JPY	+3.87%		+22.01%	+21.77%

06-02	Tranche Update on Kinden Corporation's Equity Buyback Plan announced on April 27, 2026.	CI
05-31	Kinden Corporation's Equity Buyback announced on April 27, 2026, has closed with 33,500,000 shares, representing 16.92% for ¥223,732.1 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	386,326	323,403	326,929	543,420	667,627	1,637,754	-	-
Change	-	-16.29%	1.09%	66.22%	22.86%	145.31%	-	-
Enterprise Value (EV) ¹	204,143	140,551	143,961	357,520	486,407	1,202,859	1,677,359	1,534,739
Change	-	-31.15%	2.43%	148.35%	36.05%	147.29%	14.51%	-8.5%
P/E	12x	12.3x	11.4x	16.3x	14.2x	19.9x	19.8x	18.4x
PBR	0.79x	0.63x	0.61x	0.95x	1.11x	2.09x	2.52x	2.36x
PEG	-	-0.7x	1.28x	0.9x	0.3x	0.4x	0.8x	2.38x
Capitalization / Revenue	0.69x	0.57x	0.54x	0.83x	0.95x	1.84x	2.03x	1.93x
EV / Revenue	0.37x	0.25x	0.24x	0.55x	0.69x	1.6x	2.08x	1.81x
EV / EBITDA	4.16x	3.21x	3.25x	7.24x	7.14x	12.1x	15.7x	13.3x
EV / EBIT	4.75x	3.79x	3.85x	8.38x	7.98x	13.3x	16.9x	14.1x
EV / FCF	5.28x	6.12x	52.2x	21.9x	17.3x	43.3x	217x	25.5x
FCF Yield	18.9%	16.3%	1.92%	4.57%	5.79%	2.31%	0.46%	3.92%
Dividend per Share ²	35	37	40	63	90	130	240	191.6
Rate of return	1.86%	2.34%	2.51%	2.34%	2.69%	1.86%	2.9%	2.32%
EPS ²	156.5	128.6	140.2	165.3	236.3	350.5	417.3	449.6
Distribution rate	22.4%	28.8%	28.5%	38.1%	38.1%	37.1%	57.5%	42.6%
Net sales ¹	556,273	566,794	609,132	654,516	705,058	750,742	807,514	846,771
EBITDA ¹	49,109	43,771	44,234	49,409	68,088	99,210	106,800	115,460
EBIT ¹	42,948	37,087	37,430	42,677	60,979	90,256	99,529	108,943
Net income ¹	32,356	26,366	28,722	33,553	47,250	69,447	71,680	79,071
Net Debt ¹	-182,183	-182,852	-182,968	-185,900	-181,220	-177,547	39,605	-103,015
Reference price ²	1,885.00	1,578.00	1,595.00	2,696.00	3,350.00	8,272.00	8,272.00	8,272.00
Nbr of stocks (in thousands)	204,947	204,945	204,971	201,565	199,292	197,988	-	-
Announcement Date	4/28/21	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	24.71x	1.95x	16.08x	1.62%	10.16B
QUANTA SERVICES, INC.	72.52x	3.12x	30.51x	0.06%	105B
VINCI	14.3x	1.17x	6.43x	4.1%	81.92B
COMFORT SYSTEMS USA, INC.	45.6x	5.68x	31.52x	0.15%	69.14B
LARSEN & TOUBRO LIMITED	27.89x	2.1x	20.42x	1.09%	61.37B
FERROVIAL N.V.	58.89x	4.92x	31.49x	1.44%	49.85B
HOCHTIEF AG	37.33x	0.88x	14.65x	1.69%	44.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.37x	0.63x	10.06x	1.92%	39.69B
EMCOR GROUP, INC.	28.65x	1.86x	17.97x	0.17%	37.18B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.73x	0.3x	6.28x	6.01%	28.14B
Average	34.60x	2.26x	18.54x	1.82%	52.69B
Weighted average by Cap.	39.77x	2.57x	20.49x	1.58%