Valuation Kishin Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-16			5-day change	1st Jan Change
1,900.00 ^KRW	+0.16%		-2.26%	-17.93%

06-11	Kishin Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI
02-22	Kishin Corporation announces Annual dividend, payable on July 09, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	174,908	134,028	102,784	87,892	64,824	65,408
Change	-	-23.37%	-23.31%	-14.49%	-26.25%	0.9%
Enterprise Value (EV) ¹	95,234	71,650	72,379	56,914	27,575	20,451
Change	-	-24.76%	1.02%	-21.37%	-51.55%	-25.84%
P/E	17.9x	15.8x	23.5x	51.2x	20.8x	-84.4x
PBR	0.72x	0.54x	0.41x	0.35x	0.26x	0.27x
PEG	-	-1.2x	-0.5x	-0.8x	0.3x	1x
Capitalization / Revenue	1.36x	1.02x	0.71x	0.64x	0.49x	0.55x
EV / Revenue	0.74x	0.55x	0.5x	0.41x	0.21x	0.17x
EV / EBITDA	5.31x	4.75x	6.22x	7.22x	5.01x	35.8x
EV / EBIT	8.39x	7.5x	11.3x	22.9x	28.1x	-5.49x
EV / FCF	5.91x	-4.78x	-4.14x	19.2x	5.88x	2.3x
FCF Yield	16.9%	-20.9%	-24.2%	5.2%	17%	43.4%
Dividend per Share ²	150	150	150	120	-	-
Rate of return	2.5%	3.27%	4.26%	3.99%	-	-
EPS ²	334.8	290.9	150	58.74	106.6	-26.53
Distribution rate	44.8%	51.6%	100%	204%	-	-
Net sales ¹	128,460	131,330	144,441	137,860	131,316	119,266
EBITDA ¹	17,928	15,098	11,634	7,884	5,501	571.7
EBIT ¹	11,357	9,552	6,420	2,481	981	-3,722
Net income ¹	9,775	8,494	4,379	1,715	3,113	-774.8
Net Debt ¹	-79,674	-62,378	-30,405	-30,978	-37,249	-44,957
Reference price ²	5,990.00	4,590.00	3,520.00	3,010.00	2,220.00	2,240.00
Nbr of stocks (in thousands)	29,200	29,200	29,200	29,200	29,200	29,200
Announcement Date	6/10/21	6/9/22	6/8/23	6/13/24	6/12/25	6/11/26

¹KRW in Million²KRW

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.($)
KISHIN CORPORATION	-	-	-	-	37.31M
MISUMI GROUP INC.	22.15x	1.71x	10.87x	1.55%	5.92B
RAYHOO MOTOR DIES CO.,LTD.	9.81x	-	-	0.9%	793M
Average	15.98x	1.71x	10.87x	1.22%	2.25B
Weighted average by Cap.	20.69x	1.71x	10.87x	1.47%